Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.58% first-year return on $106k initial cash invested.
-12.58%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$2,434
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $3,544 expenses = $1,110 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,660
Closing costs
1%
$4,183
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,434
Total Expenses
$3,544
Mortgage P&I
86%
$2,090
Property Taxes
5%
$133
Home Insurance
6%
$154
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608