Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.69% first-year return on $116k initial cash invested.
-18.69%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$2,579
Rent
-$1,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,579 income − $4,383 expenses = $1,804 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,140
Closing costs
1%
$4,657
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,579
Total Expenses
$4,383
Mortgage P&I
91%
$2,336
Property Taxes
26%
$666
Home Insurance
6%
$143
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645