Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.24% first-year return on $116k initial cash invested.
-15.24%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$2,700
Rent
-$1,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $4,169 expenses = $1,469 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
$2,700
Total Expenses
$4,169
Mortgage P&I
86%
$2,327
Property Taxes
14%
$383
Home Insurance
6%
$163
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675