Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.32% first-year return on $119k initial cash invested.
-16.32%
Cash On Cash
2.37%
Cap Rate
0.38
DSCR
$2,234
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $3,856 expenses = $1,622 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,420
Closing costs
1%
$4,821
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,234
Total Expenses
$3,856
Mortgage P&I
111%
$2,487
Property Taxes
6%
$123
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558