Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.28% first-year return on $104k initial cash invested.
-16.28%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$3,062
Rent
-$1,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $4,474 expenses = $1,412 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$4,474
Mortgage P&I
67%
$2,044
Property Taxes
21%
$656
Home Insurance
5%
$144
HOA
5%
$161
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$766