Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.59% first-year return on $116k initial cash invested.
-26.59%
Cash On Cash
-0.53%
Cap Rate
-0.09
DSCR
$1,263
Rent
-$2,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,263 income − $3,826 expenses = $2,563 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
$1,263
Total Expenses
$3,826
Mortgage P&I
183%
$2,305
Property Taxes
59%
$751
Home Insurance
13%
$163
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$316