Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.46% first-year return on $115k initial cash invested.
-10.46%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$3,287
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,287 income − $4,288 expenses = $1,001 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,287
Total Expenses
$4,288
Mortgage P&I
68%
$2,237
Property Taxes
9%
$311
Home Insurance
5%
$163
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822