Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.76% first-year return on $116k initial cash invested.
-13.76%
Cash On Cash
3.02%
Cap Rate
0.49
DSCR
$2,928
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $4,257 expenses = $1,329 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,240
Closing costs
1%
$4,662
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$4,257
Mortgage P&I
81%
$2,386
Property Taxes
10%
$298
Home Insurance
6%
$168
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732