Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20% first-year return on $118k initial cash invested.
-20%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$1,894
Rent
-$1,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $3,854 expenses = $1,960 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,840
Closing costs
1%
$4,742
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,894
Total Expenses
$3,854
Mortgage P&I
129%
$2,434
Property Taxes
12%
$228
Home Insurance
9%
$166
HOA
6%
$116
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474