Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.82% first-year return on $116k initial cash invested.
-20.82%
Cash On Cash
1.13%
Cap Rate
0.18
DSCR
$1,300
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,300 income − $3,317 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,560
Closing costs
1%
$4,678
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,300
Total Expenses
$3,317
Mortgage P&I
185%
$2,405
Property Taxes
9%
$117
Home Insurance
13%
$171
HOA
0%
$0
Property Management
15%
$195
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$325