Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25% first-year return on $116k initial cash invested.
-25%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$1,245
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,245 income − $3,666 expenses = $2,421 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,540
Closing costs
1%
$4,677
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,245
Total Expenses
$3,666
Mortgage P&I
197%
$2,457
Property Taxes
30%
$377
Home Insurance
15%
$182
HOA
4%
$52
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$311