Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.47% first-year return on $116k initial cash invested.
-23.47%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,274
Rent
-$2,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,274 income − $3,536 expenses = $2,262 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
$1,274
Total Expenses
$3,536
Mortgage P&I
183%
$2,330
Property Taxes
33%
$420
Home Insurance
13%
$166
HOA
1%
$9
Property Management
15%
$191
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318