Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.48% first-year return on $116k initial cash invested.
-17.48%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$2,365
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,365 income − $4,051 expenses = $1,686 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%
$93,120
Closing costs
1%
$4,656
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,365
Total Expenses
$4,051
Mortgage P&I
98%
$2,317
Property Taxes
18%
$428
Home Insurance
7%
$170
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591