Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.83% first-year return on $116k initial cash invested.
-20.83%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,511
Rent
-$2,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $4,533 expenses = $2,022 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$4,533
Mortgage P&I
94%
$2,349
Property Taxes
29%
$732
Home Insurance
7%
$164
HOA
3%
$83
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628