Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.73% first-year return on $116k initial cash invested.
-14.73%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$2,330
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $3,760 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$3,760
Mortgage P&I
100%
$2,330
Property Taxes
6%
$148
Home Insurance
7%
$164
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582