Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.5% first-year return on $114k initial cash invested.
-11.5%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$3,052
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $4,144 expenses = $1,092 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,400
Closing costs
1%
$4,570
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$4,144
Mortgage P&I
74%
$2,265
Property Taxes
8%
$254
Home Insurance
5%
$160
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763