Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.6% first-year return on $116k initial cash invested.
-14.6%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$3,189
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $4,606 expenses = $1,417 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$4,606
Mortgage P&I
73%
$2,341
Property Taxes
18%
$570
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$797