Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.55% first-year return on $116k initial cash invested.
-11.55%
Cash On Cash
3.25%
Cap Rate
0.56
DSCR
$3,353
Rent
-$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,353 income − $4,466 expenses = $1,113 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,353
Total Expenses
$4,466
Mortgage P&I
67%
$2,238
Property Taxes
14%
$456
Home Insurance
5%
$163
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838