Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.77% first-year return on $103k initial cash invested.
-24.77%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$1,069
Rent
-$2,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,069 income − $3,193 expenses = $2,124 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,840
Closing costs
1%
$4,042
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,069
Total Expenses
$3,193
Mortgage P&I
196%
$2,099
Property Taxes
41%
$441
Home Insurance
13%
$140
HOA
0%
$0
Property Management
15%
$160
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$267