Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.69% first-year return on $116k initial cash invested.
-12.69%
Cash On Cash
3.36%
Cap Rate
0.54
DSCR
$2,926
Rent
-$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $4,157 expenses = $1,231 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,760
Closing costs
1%
$4,688
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$4,157
Mortgage P&I
83%
$2,426
Property Taxes
5%
$146
Home Insurance
6%
$167
HOA
0%
$13
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732