Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.02% first-year return on $104k initial cash invested.
-22.02%
Cash On Cash
1.42%
Cap Rate
0.21
DSCR
$2,633
Rent
-$1,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,633 income − $4,543 expenses = $1,910 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,633
Total Expenses
$4,543
Mortgage P&I
87%
$2,290
Property Taxes
31%
$808
Home Insurance
5%
$144
HOA
1%
$38
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658