Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.35% first-year return on $117k initial cash invested.
-23.35%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$2,255
Rent
-$2,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,255 income − $4,523 expenses = $2,268 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,255
Total Expenses
$4,523
Mortgage P&I
104%
$2,341
Property Taxes
41%
$930
Home Insurance
8%
$170
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564