Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.93% first-year return on $115k initial cash invested.
-17.93%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$2,086
Rent
-$1,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $3,806 expenses = $1,720 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%
$92,520
Closing costs
1%
$4,626
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,086
Total Expenses
$3,806
Mortgage P&I
113%
$2,353
Property Taxes
10%
$215
Home Insurance
8%
$166
HOA
3%
$71
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522