Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.31% first-year return on $113k initial cash invested.
-12.31%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$3,027
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $4,187 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,540
Closing costs
1%
$4,527
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,027
Total Expenses
$4,187
Mortgage P&I
74%
$2,254
Property Taxes
11%
$319
Home Insurance
5%
$161
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757