Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.7% first-year return on $118k initial cash invested.
-25.7%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$428
Rent
-$2,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$428 income − $2,954 expenses = $2,526 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,180
Closing costs
1%
$4,759
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$428
Total Expenses
$2,954
Mortgage P&I
563%
$2,409
Property Taxes
40%
$173
Home Insurance
39%
$167
HOA
0%
$0
Property Management
15%
$64
CapEx
4%
$17
Vacancy
0%
$0
Maintenance
4%
$17
Other
25%
$107