Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.66% first-year return on $116k initial cash invested.
-15.66%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$2,281
Rent
-$1,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,281 income − $3,795 expenses = $1,514 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,340
Closing costs
1%
$4,667
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,281
Total Expenses
$3,795
Mortgage P&I
102%
$2,334
Property Taxes
9%
$196
Home Insurance
8%
$171
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570