Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.82% first-year return on $115k initial cash invested.
-11.82%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$3,246
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $4,382 expenses = $1,136 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,246
Total Expenses
$4,382
Mortgage P&I
71%
$2,297
Property Taxes
8%
$252
Home Insurance
6%
$186
HOA
3%
$88
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812