Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.69% first-year return on $116k initial cash invested.
-10.69%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$3,266
Rent
-$1,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $4,296 expenses = $1,030 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
$3,266
Total Expenses
$4,296
Mortgage P&I
71%
$2,333
Property Taxes
4%
$140
Home Insurance
5%
$163
HOA
3%
$92
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816