Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.68% first-year return on $119k initial cash invested.
-18.68%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$3,071
Rent
-$1,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,071 income − $4,930 expenses = $1,859 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,620
Closing costs
1%
$4,831
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,071
Total Expenses
$4,930
Mortgage P&I
78%
$2,409
Property Taxes
28%
$872
Home Insurance
6%
$174
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768