Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.46% first-year return on $115k initial cash invested.
-11.46%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$2,881
Rent
-$1,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,881 income − $3,983 expenses = $1,102 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
$2,881
Total Expenses
$3,983
Mortgage P&I
81%
$2,344
Property Taxes
6%
$159
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720