Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.29% first-year return on $116k initial cash invested.
-8.29%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$3,916
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $4,716 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,140
Closing costs
1%
$4,657
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$4,716
Mortgage P&I
59%
$2,302
Property Taxes
9%
$359
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979