Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.57% first-year return on $102k initial cash invested.
-10.57%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$2,947
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,947 income − $3,848 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,320
Closing costs
1%
$4,016
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,947
Total Expenses
$3,848
Mortgage P&I
70%
$2,055
Property Taxes
8%
$234
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737