Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.21% first-year return on $115k initial cash invested.
-16.21%
Cash On Cash
2.58%
Cap Rate
0.41
DSCR
$2,945
Rent
-$1,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $4,499 expenses = $1,554 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,440
Closing costs
1%
$4,622
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,945
Total Expenses
$4,499
Mortgage P&I
83%
$2,431
Property Taxes
14%
$415
Home Insurance
6%
$166
HOA
2%
$73
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736