Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.06% first-year return on $115k initial cash invested.
-15.06%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$3,301
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,301 income − $4,748 expenses = $1,447 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,680
Closing costs
1%
$4,634
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,301
Total Expenses
$4,748
Mortgage P&I
72%
$2,368
Property Taxes
16%
$526
Home Insurance
5%
$166
HOA
3%
$104
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825