Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.53% first-year return on $116k initial cash invested.
-19.53%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$2,076
Rent
-$1,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $3,956 expenses = $1,880 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,860
Closing costs
1%
$4,643
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,076
Total Expenses
$3,956
Mortgage P&I
114%
$2,373
Property Taxes
18%
$367
Home Insurance
8%
$170
HOA
2%
$50
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$519