Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.44% first-year return on $118k initial cash invested.
-17.44%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$2,488
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $4,199 expenses = $1,711 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$4,199
Mortgage P&I
97%
$2,415
Property Taxes
17%
$423
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622