Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.12% first-year return on $116k initial cash invested.
-16.12%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$2,008
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $3,564 expenses = $1,556 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,008
Total Expenses
$3,564
Mortgage P&I
115%
$2,314
Property Taxes
6%
$111
Home Insurance
8%
$168
HOA
0%
$8
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502