Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.34% first-year return on $117k initial cash invested.
-17.34%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$2,648
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $4,333 expenses = $1,685 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,940
Closing costs
1%
$4,697
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$4,333
Mortgage P&I
89%
$2,358
Property Taxes
20%
$540
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662