Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.15% first-year return on $104k initial cash invested.
-17.15%
Cash On Cash
2.14%
Cap Rate
0.34
DSCR
$2,409
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $3,900 expenses = $1,491 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,240
Closing costs
1%
$4,112
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$3,900
Mortgage P&I
88%
$2,128
Property Taxes
19%
$468
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602