Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.26% first-year return on $119k initial cash invested.
-12.26%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$3,413
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $4,632 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,500
Closing costs
1%
$4,825
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,413
Total Expenses
$4,632
Mortgage P&I
70%
$2,400
Property Taxes
12%
$424
Home Insurance
5%
$169
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$853