Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.54% first-year return on $115k initial cash invested.
-9.54%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$3,687
Rent
-$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $4,598 expenses = $911 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
$3,687
Total Expenses
$4,598
Mortgage P&I
64%
$2,353
Property Taxes
8%
$312
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$922