Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.92% first-year return on $118k initial cash invested.
-19.92%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$1,912
Rent
-$1,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $3,863 expenses = $1,951 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,800
Closing costs
1%
$4,740
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,912
Total Expenses
$3,863
Mortgage P&I
125%
$2,381
Property Taxes
16%
$313
Home Insurance
9%
$170
HOA
4%
$82
Property Management
15%
$287
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478