Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.44% first-year return on $111k initial cash invested.
-14.44%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$3,850
Rent
-$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,850 income − $5,181 expenses = $1,331 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,200
Closing costs
1%
$4,410
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,850
Total Expenses
$5,181
Mortgage P&I
56%
$2,139
Property Taxes
18%
$689
Home Insurance
4%
$158
HOA
9%
$347
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962