Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.97% first-year return on $111k initial cash invested.
-18.97%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$1,876
Rent
-$1,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,876 income − $3,628 expenses = $1,752 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,420
Closing costs
1%
$4,421
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,876
Total Expenses
$3,628
Mortgage P&I
116%
$2,170
Property Taxes
22%
$406
Home Insurance
8%
$152
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469