Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.25% first-year return on $117k initial cash invested.
-12.25%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$3,149
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,149 income − $4,339 expenses = $1,190 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,840
Closing costs
1%
$4,692
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,149
Total Expenses
$4,339
Mortgage P&I
75%
$2,370
Property Taxes
9%
$292
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787