Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.23% first-year return on $116k initial cash invested.
-26.23%
Cash On Cash
-0.48%
Cap Rate
-0.08
DSCR
$736
Rent
-$2,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$736 income − $3,267 expenses = $2,531 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
$736
Total Expenses
$3,267
Mortgage P&I
315%
$2,317
Property Taxes
58%
$428
Home Insurance
23%
$170
HOA
0%
$0
Property Management
15%
$110
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$184