Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.14% first-year return on $111k initial cash invested.
-14.14%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$2,998
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $4,301 expenses = $1,303 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,160
Closing costs
1%
$4,408
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$4,301
Mortgage P&I
74%
$2,208
Property Taxes
14%
$424
Home Insurance
5%
$157
HOA
2%
$72
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750