Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.23% first-year return on $105k initial cash invested.
-12.23%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$3,197
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,197 income − $4,266 expenses = $1,069 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,780
Closing costs
1%
$4,139
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,197
Total Expenses
$4,266
Mortgage P&I
64%
$2,059
Property Taxes
16%
$523
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799