Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.91% first-year return on $116k initial cash invested.
-24.91%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$350
Rent
-$2,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$350 income − $2,751 expenses = $2,401 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
$350
Total Expenses
$2,751
Mortgage P&I
666%
$2,331
Property Taxes
25%
$89
Home Insurance
47%
$163
HOA
0%
$0
Property Management
15%
$52
CapEx
4%
$14
Vacancy
0%
$0
Maintenance
4%
$14
Other
25%
$88