Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.65% first-year return on $116k initial cash invested.
-23.65%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,034
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $4,317 expenses = $2,283 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,160
Closing costs
1%
$4,658
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,034
Total Expenses
$4,317
Mortgage P&I
114%
$2,315
Property Taxes
42%
$861
Home Insurance
8%
$166
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508