Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.24% first-year return on $116k initial cash invested.
-20.24%
Cash On Cash
1.55%
Cap Rate
0.24
DSCR
$1,990
Rent
-$1,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,990 income − $3,945 expenses = $1,955 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,260
Closing costs
1%
$4,663
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,990
Total Expenses
$3,945
Mortgage P&I
124%
$2,477
Property Taxes
16%
$325
Home Insurance
8%
$166
HOA
1%
$21
Property Management
15%
$298
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498