Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.72% first-year return on $116k initial cash invested.
-21.72%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$1,766
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,766 income − $3,871 expenses = $2,105 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,766
Total Expenses
$3,871
Mortgage P&I
133%
$2,351
Property Taxes
24%
$416
Home Insurance
9%
$166
HOA
5%
$89
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442