Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.36% first-year return on $118k initial cash invested.
-17.36%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$3,012
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $4,715 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,012
Total Expenses
$4,715
Mortgage P&I
81%
$2,437
Property Taxes
22%
$667
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$753