Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.95% first-year return on $116k initial cash invested.
-25.95%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$1,419
Rent
-$2,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,419 income − $3,931 expenses = $2,512 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,500
Closing costs
1%
$4,675
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,419
Total Expenses
$3,931
Mortgage P&I
165%
$2,340
Property Taxes
52%
$743
Home Insurance
12%
$166
HOA
0%
$0
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$355