Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.55% first-year return on $115k initial cash invested.
-18.55%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$2,692
Rent
-$1,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $4,477 expenses = $1,785 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%
$92,820
Closing costs
1%
$4,641
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,692
Total Expenses
$4,477
Mortgage P&I
88%
$2,357
Property Taxes
24%
$652
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673