Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.69% first-year return on $116k initial cash invested.
-16.69%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$2,836
Rent
-$1,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $4,445 expenses = $1,609 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
$2,836
Total Expenses
$4,445
Mortgage P&I
83%
$2,352
Property Taxes
20%
$569
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709