Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.38% first-year return on $104k initial cash invested.
-16.38%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$1,843
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,843 income − $3,264 expenses = $1,421 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,843
Total Expenses
$3,264
Mortgage P&I
109%
$2,013
Property Taxes
12%
$222
Home Insurance
8%
$144
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461