Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.16% first-year return on $116k initial cash invested.
-13.16%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$2,765
Rent
-$1,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,765 income − $4,039 expenses = $1,274 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,500
Closing costs
1%
$4,675
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,765
Total Expenses
$4,039
Mortgage P&I
84%
$2,333
Property Taxes
8%
$214
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691