Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.14% first-year return on $115k initial cash invested.
-17.14%
Cash On Cash
2.12%
Cap Rate
0.34
DSCR
$2,299
Rent
-$1,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $3,946 expenses = $1,647 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,660
Closing costs
1%
$4,633
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,299
Total Expenses
$3,946
Mortgage P&I
103%
$2,373
Property Taxes
13%
$301
Home Insurance
7%
$168
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575