Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.18% first-year return on $116k initial cash invested.
-15.18%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$2,831
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,831 income − $4,302 expenses = $1,471 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,640
Closing costs
1%
$4,682
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,831
Total Expenses
$4,302
Mortgage P&I
84%
$2,377
Property Taxes
14%
$402
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708