Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.55% first-year return on $116k initial cash invested.
-20.55%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$1,706
Rent
-$1,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,706 income − $3,693 expenses = $1,987 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,340
Closing costs
1%
$4,667
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,706
Total Expenses
$3,693
Mortgage P&I
137%
$2,345
Property Taxes
23%
$390
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426