Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.18% first-year return on $119k initial cash invested.
-21.18%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$2,417
Rent
-$2,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,417 income − $4,523 expenses = $2,106 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,500
Closing costs
1%
$4,825
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,417
Total Expenses
$4,523
Mortgage P&I
104%
$2,509
Property Taxes
28%
$669
Home Insurance
8%
$184
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604