Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.12% first-year return on $115k initial cash invested.
-9.12%
Cash On Cash
4.26%
Cap Rate
0.69
DSCR
$3,767
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,767 income − $4,638 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,767
Total Expenses
$4,638
Mortgage P&I
62%
$2,353
Property Taxes
8%
$312
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942