Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.34% first-year return on $104k initial cash invested.
-12.34%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$2,559
Rent
-$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $3,625 expenses = $1,066 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,620
Closing costs
1%
$4,081
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$3,625
Mortgage P&I
80%
$2,048
Property Taxes
8%
$204
Home Insurance
6%
$145
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640