Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.09% first-year return on $103k initial cash invested.
-12.09%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$2,516
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $3,554 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$3,554
Mortgage P&I
82%
$2,059
Property Taxes
5%
$127
Home Insurance
6%
$142
HOA
1%
$18
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629