Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.88% first-year return on $116k initial cash invested.
-15.88%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$3,129
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $4,668 expenses = $1,539 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,600
Closing costs
1%
$4,680
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,129
Total Expenses
$4,668
Mortgage P&I
74%
$2,308
Property Taxes
21%
$669
Home Insurance
5%
$164
HOA
1%
$26
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782