Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21% first-year return on $102k initial cash invested.
-21%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$1,463
Rent
-$1,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,463 income − $3,243 expenses = $1,780 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,720
Closing costs
1%
$3,986
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,463
Total Expenses
$3,243
Mortgage P&I
134%
$1,958
Property Taxes
30%
$438
Home Insurance
10%
$144
HOA
0%
$0
Property Management
15%
$219
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$366