Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.7% first-year return on $119k initial cash invested.
-27.7%
Cash On Cash
-0.92%
Cap Rate
-0.16
DSCR
$972
Rent
-$2,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$972 income − $3,714 expenses = $2,742 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$972
Total Expenses
$3,714
Mortgage P&I
240%
$2,334
Property Taxes
36%
$352
Home Insurance
17%
$168
HOA
40%
$393
Property Management
15%
$146
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$243