Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.08% first-year return on $101k initial cash invested.
-12.08%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$2,578
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $3,594 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,940
Closing costs
1%
$3,947
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$3,594
Mortgage P&I
77%
$1,990
Property Taxes
8%
$202
Home Insurance
5%
$140
HOA
1%
$25
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644