Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.99% first-year return on $115k initial cash invested.
-11.99%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$2,822
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $3,969 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,200
Closing costs
1%
$4,610
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$3,969
Mortgage P&I
80%
$2,268
Property Taxes
6%
$180
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706