Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.12% first-year return on $116k initial cash invested.
-14.12%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$2,747
Rent
-$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $4,113 expenses = $1,366 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,400
Closing costs
1%
$4,670
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,747
Total Expenses
$4,113
Mortgage P&I
85%
$2,331
Property Taxes
10%
$262
Home Insurance
6%
$168
HOA
1%
$33
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687