Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.23% first-year return on $115k initial cash invested.
-11.23%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$2,925
Rent
-$1,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $4,005 expenses = $1,080 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,720
Closing costs
1%
$4,636
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$4,005
Mortgage P&I
80%
$2,344
Property Taxes
5%
$159
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731