Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.29% first-year return on $115k initial cash invested.
-15.29%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$2,845
Rent
-$1,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $4,311 expenses = $1,466 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,845
Total Expenses
$4,311
Mortgage P&I
81%
$2,310
Property Taxes
15%
$436
Home Insurance
6%
$157
HOA
1%
$42
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711