Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.75% first-year return on $115k initial cash invested.
-11.75%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$2,891
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,891 income − $4,013 expenses = $1,122 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,891
Total Expenses
$4,013
Mortgage P&I
79%
$2,270
Property Taxes
6%
$170
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723