Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.53% first-year return on $116k initial cash invested.
-9.53%
Cash On Cash
4.19%
Cap Rate
0.68
DSCR
$3,964
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,964 income − $4,882 expenses = $918 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,964
Total Expenses
$4,882
Mortgage P&I
60%
$2,381
Property Taxes
11%
$434
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991