Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.69% first-year return on $116k initial cash invested.
-16.69%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$2,676
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $4,294 expenses = $1,618 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,660
Closing costs
1%
$4,683
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,676
Total Expenses
$4,294
Mortgage P&I
90%
$2,401
Property Taxes
17%
$443
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669