Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.55% first-year return on $116k initial cash invested.
-19.55%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$1,750
Rent
-$1,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $3,637 expenses = $1,887 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,140
Closing costs
1%
$4,657
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,750
Total Expenses
$3,637
Mortgage P&I
131%
$2,288
Property Taxes
19%
$340
Home Insurance
10%
$169
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438