Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.46% first-year return on $115k initial cash invested.
-14.46%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$2,592
Rent
-$1,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $3,980 expenses = $1,388 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,580
Closing costs
1%
$4,629
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$3,980
Mortgage P&I
88%
$2,274
Property Taxes
11%
$286
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648