Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.57% first-year return on $115k initial cash invested.
-13.57%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$2,434
Rent
-$1,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $3,739 expenses = $1,305 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,740
Closing costs
1%
$4,637
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,434
Total Expenses
$3,739
Mortgage P&I
94%
$2,288
Property Taxes
3%
$74
Home Insurance
9%
$210
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608