Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.96% first-year return on $116k initial cash invested.
-14.96%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$2,641
Rent
-$1,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,641 income − $4,086 expenses = $1,445 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
$2,641
Total Expenses
$4,086
Mortgage P&I
90%
$2,371
Property Taxes
11%
$281
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660