Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.79% first-year return on $116k initial cash invested.
-17.79%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$2,746
Rent
-$1,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $4,463 expenses = $1,717 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
$2,746
Total Expenses
$4,463
Mortgage P&I
85%
$2,336
Property Taxes
24%
$666
Home Insurance
5%
$143
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686