Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.19% first-year return on $116k initial cash invested.
-14.19%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$2,288
Rent
-$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $3,665 expenses = $1,377 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,780
Closing costs
1%
$4,689
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,288
Total Expenses
$3,665
Mortgage P&I
99%
$2,273
Property Taxes
5%
$118
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572