Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.98% first-year return on $116k initial cash invested.
-16.98%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$3,000
Rent
-$1,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $4,646 expenses = $1,646 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,620
Closing costs
1%
$4,681
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$4,646
Mortgage P&I
76%
$2,280
Property Taxes
24%
$734
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750