Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.6% first-year return on $115k initial cash invested.
-21.6%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$2,364
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $4,438 expenses = $2,074 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%
$92,600
Closing costs
1%
$4,630
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$4,438
Mortgage P&I
100%
$2,374
Property Taxes
29%
$678
Home Insurance
7%
$162
HOA
4%
$88
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591