Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.89% first-year return on $116k initial cash invested.
-14.89%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$3,173
Rent
-$1,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,173 income − $4,608 expenses = $1,435 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,020
Closing costs
1%
$4,651
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,173
Total Expenses
$4,608
Mortgage P&I
74%
$2,352
Property Taxes
18%
$569
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793