Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.54% first-year return on $117k initial cash invested.
-17.54%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$2,821
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,821 income − $4,524 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,840
Closing costs
1%
$4,692
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,821
Total Expenses
$4,524
Mortgage P&I
84%
$2,380
Property Taxes
22%
$626
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705