Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.59% first-year return on $106k initial cash invested.
-19.59%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$1,909
Rent
-$1,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $3,633 expenses = $1,724 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,440
Closing costs
1%
$4,172
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,909
Total Expenses
$3,633
Mortgage P&I
109%
$2,082
Property Taxes
25%
$478
Home Insurance
8%
$149
HOA
0%
$9
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477