Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.45% first-year return on $115k initial cash invested.
-14.45%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$3,074
Rent
-$1,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $4,464 expenses = $1,390 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,800
Closing costs
1%
$4,640
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,074
Total Expenses
$4,464
Mortgage P&I
74%
$2,267
Property Taxes
18%
$556
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768