Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.74% first-year return on $116k initial cash invested.
-28.74%
Cash On Cash
-1.11%
Cap Rate
-0.19
DSCR
$865
Rent
-$2,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$865 income − $3,635 expenses = $2,770 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
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
$865
Total Expenses
$3,635
Mortgage P&I
266%
$2,305
Property Taxes
87%
$751
Home Insurance
19%
$163
HOA
0%
$0
Property Management
15%
$130
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$216