Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.51% first-year return on $115k initial cash invested.
-17.51%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$2,848
Rent
-$1,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $4,532 expenses = $1,684 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,740
Closing costs
1%
$4,637
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$4,532
Mortgage P&I
83%
$2,367
Property Taxes
22%
$640
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712