Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.02% first-year return on $102k initial cash invested.
-17.02%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$2,686
Rent
-$1,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $4,130 expenses = $1,444 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$4,130
Mortgage P&I
74%
$1,991
Property Taxes
27%
$728
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$672