Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.25% first-year return on $118k initial cash invested.
-13.25%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$2,555
Rent
-$1,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,555 income − $3,854 expenses = $1,299 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,900
Closing costs
1%
$4,745
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,555
Total Expenses
$3,854
Mortgage P&I
92%
$2,351
Property Taxes
4%
$107
Home Insurance
7%
$170
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639