Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.12% first-year return on $113k initial cash invested.
-10.12%
Cash On Cash
4.23%
Cap Rate
0.66
DSCR
$3,601
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,601 income − $4,557 expenses = $956 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,840
Closing costs
1%
$4,542
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,601
Total Expenses
$4,557
Mortgage P&I
67%
$2,412
Property Taxes
7%
$254
Home Insurance
5%
$163
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900