Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.67% first-year return on $116k initial cash invested.
-25.67%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$1,000
Rent
-$2,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,000 income − $3,474 expenses = $2,474 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,000
Total Expenses
$3,474
Mortgage P&I
229%
$2,294
Property Taxes
54%
$537
Home Insurance
16%
$163
HOA
0%
$0
Property Management
15%
$150
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$250