Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.64% first-year return on $118k initial cash invested.
-17.64%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$2,460
Rent
-$1,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,460 income − $4,192 expenses = $1,732 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,060
Closing costs
1%
$4,753
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,460
Total Expenses
$4,192
Mortgage P&I
94%
$2,306
Property Taxes
22%
$538
Home Insurance
7%
$168
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615