Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.61% first-year return on $116k initial cash invested.
-12.61%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$2,745
Rent
-$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $3,960 expenses = $1,215 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,745
Total Expenses
$3,960
Mortgage P&I
86%
$2,349
Property Taxes
5%
$130
Home Insurance
6%
$163
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686