Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.08% first-year return on $116k initial cash invested.
-15.08%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$2,618
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $4,075 expenses = $1,457 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,280
Closing costs
1%
$4,664
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,618
Total Expenses
$4,075
Mortgage P&I
91%
$2,371
Property Taxes
11%
$281
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654