Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.25% first-year return on $116k initial cash invested.
-16.25%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$2,966
Rent
-$1,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $4,532 expenses = $1,566 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%
$92,960
Closing costs
1%
$4,648
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$4,532
Mortgage P&I
78%
$2,327
Property Taxes
21%
$617
Home Insurance
6%
$163
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742