Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.05% first-year return on $102k initial cash invested.
-31.05%
Cash On Cash
-1.67%
Cap Rate
-0.27
DSCR
$494
Rent
-$2,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$494 income − $3,133 expenses = $2,639 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$494
Total Expenses
$3,133
Mortgage P&I
417%
$2,062
Property Taxes
140%
$693
Home Insurance
28%
$140
HOA
0%
$0
Property Management
15%
$74
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$124