Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.18% first-year return on $116k initial cash invested.
-14.18%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$3,017
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $4,392 expenses = $1,375 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
$3,017
Total Expenses
$4,392
Mortgage P&I
79%
$2,377
Property Taxes
13%
$402
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754