Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.17% first-year return on $104k initial cash invested.
-12.17%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$2,610
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $3,668 expenses = $1,058 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,220
Closing costs
1%
$4,111
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$3,668
Mortgage P&I
81%
$2,108
Property Taxes
6%
$163
Home Insurance
6%
$145
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652