Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.86% first-year return on $117k initial cash invested.
-21.86%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$1,550
Rent
-$2,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $3,674 expenses = $2,124 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,880
Closing costs
1%
$4,694
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,550
Total Expenses
$3,674
Mortgage P&I
155%
$2,402
Property Taxes
23%
$357
Home Insurance
11%
$163
HOA
1%
$8
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388