Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.1% first-year return on $116k initial cash invested.
-25.1%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$974
Rent
-$2,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$974 income − $3,393 expenses = $2,419 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
$974
Total Expenses
$3,393
Mortgage P&I
239%
$2,330
Property Taxes
43%
$420
Home Insurance
17%
$166
HOA
1%
$9
Property Management
15%
$146
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$244