Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.19% first-year return on $116k initial cash invested.
-12.19%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$2,855
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,855 income − $4,036 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,540
Closing costs
1%
$4,677
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,855
Total Expenses
$4,036
Mortgage P&I
80%
$2,286
Property Taxes
7%
$212
Home Insurance
6%
$168
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714