Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.64% first-year return on $115k initial cash invested.
-11.64%
Cash On Cash
3.6%
Cap Rate
0.58
DSCR
$3,246
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $4,358 expenses = $1,112 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,020
Closing costs
1%
$4,601
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$4,358
Mortgage P&I
73%
$2,362
Property Taxes
8%
$253
Home Insurance
5%
$166
HOA
1%
$18
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812