Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.05% first-year return on $116k initial cash invested.
-12.05%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$3,426
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $4,587 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,426
Total Expenses
$4,587
Mortgage P&I
68%
$2,325
Property Taxes
13%
$436
Home Insurance
5%
$163
HOA
1%
$19
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856