Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.69% first-year return on $116k initial cash invested.
-20.69%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$1,968
Rent
-$2,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $3,969 expenses = $2,001 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,380
Closing costs
1%
$4,669
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,968
Total Expenses
$3,969
Mortgage P&I
123%
$2,425
Property Taxes
22%
$424
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492