Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.84% first-year return on $116k initial cash invested.
-13.84%
Cash On Cash
3.06%
Cap Rate
0.49
DSCR
$2,713
Rent
-$1,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,713 income − $4,047 expenses = $1,334 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%
$93,040
Closing costs
1%
$4,652
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,713
Total Expenses
$4,047
Mortgage P&I
89%
$2,411
Property Taxes
6%
$165
Home Insurance
6%
$168
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678