Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.54% first-year return on $101k initial cash invested.
-13.54%
Cash On Cash
2.76%
Cap Rate
0.47
DSCR
$2,515
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,515 income − $3,651 expenses = $1,136 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,760
Closing costs
1%
$3,938
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,515
Total Expenses
$3,651
Mortgage P&I
77%
$1,942
Property Taxes
14%
$361
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629