Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.76% first-year return on $116k initial cash invested.
-14.76%
Cash On Cash
3.26%
Cap Rate
0.49
DSCR
$3,332
Rent
-$1,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $4,757 expenses = $1,425 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,180
Closing costs
1%
$4,659
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$4,757
Mortgage P&I
77%
$2,557
Property Taxes
13%
$438
Home Insurance
5%
$163
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833