Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.03% first-year return on $119k initial cash invested.
-31.03%
Cash On Cash
-1.71%
Cap Rate
-0.29
DSCR
$0
Rent
-$3,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,067 expenses = $3,067 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,067
Mortgage P&I
23830000%
$2,383
Property Taxes
3950000%
$395
Home Insurance
1680000%
$168
HOA
1210000%
$121
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0