Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.77% first-year return on $116k initial cash invested.
-17.77%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$1,754
Rent
-$1,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,754 income − $3,471 expenses = $1,717 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
$1,754
Total Expenses
$3,471
Mortgage P&I
134%
$2,356
Property Taxes
5%
$86
Home Insurance
9%
$164
HOA
1%
$24
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438