Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.55% first-year return on $116k initial cash invested.
-8.55%
Cash On Cash
4.45%
Cap Rate
0.72
DSCR
$3,654
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $4,478 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,654
Total Expenses
$4,478
Mortgage P&I
66%
$2,403
Property Taxes
3%
$114
Home Insurance
4%
$163
HOA
1%
$44
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914