Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.1% first-year return on $116k initial cash invested.
-13.1%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$2,821
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,821 income − $4,083 expenses = $1,262 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%
$92,980
Closing costs
1%
$4,649
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,821
Total Expenses
$4,083
Mortgage P&I
82%
$2,313
Property Taxes
9%
$241
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705