Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.92% first-year return on $116k initial cash invested.
-18.92%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$2,411
Rent
-$1,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $4,238 expenses = $1,827 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,411
Total Expenses
$4,238
Mortgage P&I
98%
$2,352
Property Taxes
23%
$549
Home Insurance
7%
$180
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603