Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.83% first-year return on $115k initial cash invested.
-13.83%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$3,078
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $4,407 expenses = $1,329 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%
$92,680
Closing costs
1%
$4,634
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$4,407
Mortgage P&I
74%
$2,267
Property Taxes
16%
$504
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770