Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.13% first-year return on $106k initial cash invested.
-16.13%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$2,226
Rent
-$1,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $3,650 expenses = $1,424 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,760
Closing costs
1%
$4,188
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,226
Total Expenses
$3,650
Mortgage P&I
97%
$2,150
Property Taxes
15%
$330
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556