Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.88% first-year return on $116k initial cash invested.
-18.88%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$2,554
Rent
-$1,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $4,382 expenses = $1,828 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,520
Closing costs
1%
$4,676
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$4,382
Mortgage P&I
93%
$2,378
Property Taxes
8%
$196
Home Insurance
7%
$168
HOA
16%
$415
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638