Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.54% first-year return on $104k initial cash invested.
-15.54%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$2,658
Rent
-$1,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $4,008 expenses = $1,350 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,120
Closing costs
1%
$4,106
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$4,008
Mortgage P&I
75%
$2,002
Property Taxes
19%
$494
Home Insurance
5%
$145
HOA
3%
$92
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664