Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.6% first-year return on $116k initial cash invested.
-12.6%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$2,915
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,915 income − $4,129 expenses = $1,214 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
$2,915
Total Expenses
$4,129
Mortgage P&I
79%
$2,313
Property Taxes
8%
$241
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729