Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.12% first-year return on $116k initial cash invested.
-23.12%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$2,139
Rent
-$2,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $4,370 expenses = $2,231 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
$2,139
Total Expenses
$4,370
Mortgage P&I
108%
$2,315
Property Taxes
40%
$861
Home Insurance
8%
$166
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$535