Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.68% first-year return on $116k initial cash invested.
-13.68%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$2,787
Rent
-$1,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $4,108 expenses = $1,321 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,180
Closing costs
1%
$4,659
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$4,108
Mortgage P&I
84%
$2,334
Property Taxes
10%
$271
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697