Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.69% first-year return on $101k initial cash invested.
-11.69%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$3,518
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $4,502 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$4,502
Mortgage P&I
57%
$2,005
Property Taxes
19%
$672
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880