Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.82% first-year return on $116k initial cash invested.
-21.82%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$1,874
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,874 income − $3,979 expenses = $2,105 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,100
Closing costs
1%
$4,655
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,874
Total Expenses
$3,979
Mortgage P&I
126%
$2,367
Property Taxes
29%
$549
Home Insurance
9%
$163
HOA
0%
$1
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468