Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.4% first-year return on $119k initial cash invested.
-22.4%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$1,444
Rent
-$2,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,444 income − $3,662 expenses = $2,218 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,444
Total Expenses
$3,662
Mortgage P&I
168%
$2,427
Property Taxes
26%
$375
Home Insurance
12%
$166
HOA
0%
$0
Property Management
15%
$217
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$361