Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.46% first-year return on $116k initial cash invested.
-13.46%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$2,918
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $4,216 expenses = $1,298 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,080
Closing costs
1%
$4,654
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$4,216
Mortgage P&I
79%
$2,314
Property Taxes
10%
$304
Home Insurance
6%
$166
HOA
1%
$30
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730