Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.98% first-year return on $116k initial cash invested.
-11.98%
Cash On Cash
3.53%
Cap Rate
0.57
DSCR
$3,068
Rent
-$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $4,222 expenses = $1,154 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,068
Total Expenses
$4,222
Mortgage P&I
78%
$2,398
Property Taxes
6%
$187
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767