Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.42% first-year return on $116k initial cash invested.
-13.42%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$2,962
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $4,255 expenses = $1,293 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%
$92,940
Closing costs
1%
$4,647
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$4,255
Mortgage P&I
79%
$2,330
Property Taxes
12%
$356
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740