Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.15% first-year return on $117k initial cash invested.
-15.15%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$2,175
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $3,646 expenses = $1,471 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,860
Closing costs
1%
$4,693
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$3,646
Mortgage P&I
105%
$2,287
Property Taxes
7%
$142
Home Insurance
8%
$173
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544