Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.58% first-year return on $116k initial cash invested.
-24.58%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$409
Rent
-$2,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$409 income − $2,778 expenses = $2,369 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
$409
Total Expenses
$2,778
Mortgage P&I
570%
$2,331
Property Taxes
22%
$89
Home Insurance
40%
$163
HOA
0%
$0
Property Management
15%
$61
CapEx
4%
$16
Vacancy
0%
$0
Maintenance
4%
$16
Other
25%
$102