Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.01% first-year return on $117k initial cash invested.
-15.01%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$3,145
Rent
-$1,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,145 income − $4,613 expenses = $1,468 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,600
Closing costs
1%
$4,730
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,145
Total Expenses
$4,613
Mortgage P&I
74%
$2,330
Property Taxes
18%
$560
Home Insurance
5%
$166
HOA
1%
$47
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786