Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.7% first-year return on $116k initial cash invested.
-13.7%
Cash On Cash
3.28%
Cap Rate
0.51
DSCR
$2,948
Rent
-$1,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,948 income − $4,278 expenses = $1,330 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,780
Closing costs
1%
$4,689
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,948
Total Expenses
$4,278
Mortgage P&I
85%
$2,493
Property Taxes
5%
$137
Home Insurance
6%
$166
HOA
2%
$67
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737