Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.28% first-year return on $116k initial cash invested.
-13.28%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$2,993
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,993 income − $4,282 expenses = $1,289 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,993
Total Expenses
$4,282
Mortgage P&I
78%
$2,337
Property Taxes
8%
$247
Home Insurance
5%
$164
HOA
3%
$97
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748