Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.71% first-year return on $117k initial cash invested.
-16.71%
Cash On Cash
2.32%
Cap Rate
0.37
DSCR
$2,297
Rent
-$1,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,297 income − $3,926 expenses = $1,629 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,280
Closing costs
1%
$4,714
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,297
Total Expenses
$3,926
Mortgage P&I
107%
$2,449
Property Taxes
8%
$180
Home Insurance
8%
$192
HOA
0%
$2
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574