Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.78% first-year return on $102k initial cash invested.
-10.78%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$2,579
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,579 income − $3,495 expenses = $916 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,579
Total Expenses
$3,495
Mortgage P&I
77%
$1,973
Property Taxes
6%
$144
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645