Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.72% first-year return on $118k initial cash invested.
-17.72%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$2,404
Rent
-$1,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $4,143 expenses = $1,739 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,404
Total Expenses
$4,143
Mortgage P&I
100%
$2,411
Property Taxes
4%
$106
Home Insurance
7%
$166
HOA
13%
$306
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601