Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.3% first-year return on $115k initial cash invested.
-17.3%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$2,419
Rent
-$1,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,419 income − $4,084 expenses = $1,665 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,840
Closing costs
1%
$4,642
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,419
Total Expenses
$4,084
Mortgage P&I
95%
$2,305
Property Taxes
13%
$316
Home Insurance
7%
$158
HOA
6%
$143
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605