Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $116k initial cash invested.
-19.73%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$1,644
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,644 income − $3,543 expenses = $1,899 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,860
Closing costs
1%
$4,643
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,644
Total Expenses
$3,543
Mortgage P&I
139%
$2,287
Property Taxes
18%
$302
Home Insurance
10%
$164
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$411