Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.21% first-year return on $111k initial cash invested.
-15.21%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$3,145
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,145 income − $4,551 expenses = $1,406 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,520
Closing costs
1%
$4,426
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,145
Total Expenses
$4,551
Mortgage P&I
71%
$2,245
Property Taxes
20%
$630
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786