Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.08% first-year return on $116k initial cash invested.
-20.08%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$1,327
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,327 income − $3,267 expenses = $1,940 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,260
Closing costs
1%
$4,663
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,327
Total Expenses
$3,267
Mortgage P&I
178%
$2,356
Property Taxes
6%
$86
Home Insurance
12%
$164
HOA
2%
$24
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332