Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.31% first-year return on $116k initial cash invested.
-13.31%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$2,780
Rent
-$1,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $4,071 expenses = $1,291 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,700
Closing costs
1%
$4,685
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,780
Total Expenses
$4,071
Mortgage P&I
84%
$2,338
Property Taxes
8%
$226
Home Insurance
6%
$173
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695