Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.91% first-year return on $115k initial cash invested.
-17.91%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,200
Rent
-$1,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,200 income − $4,914 expenses = $1,714 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,240
Closing costs
1%
$4,612
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$4,914
Mortgage P&I
72%
$2,306
Property Taxes
27%
$879
Home Insurance
5%
$164
HOA
1%
$29
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800