Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.26% first-year return on $118k initial cash invested.
-9.26%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$3,466
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $4,374 expenses = $908 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%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$4,374
Mortgage P&I
69%
$2,401
Property Taxes
4%
$130
Home Insurance
5%
$166
HOA
0%
$13
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866