Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.53% first-year return on $116k initial cash invested.
-24.53%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$1,241
Rent
-$2,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,241 income − $3,618 expenses = $2,377 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
$1,241
Total Expenses
$3,618
Mortgage P&I
189%
$2,351
Property Taxes
34%
$416
Home Insurance
13%
$166
HOA
7%
$89
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$310