Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.15% first-year return on $115k initial cash invested.
-11.15%
Cash On Cash
3.89%
Cap Rate
0.62
DSCR
$4,037
Rent
-$1,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,037 income − $5,109 expenses = $1,072 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,780
Closing costs
1%
$4,639
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,037
Total Expenses
$5,109
Mortgage P&I
60%
$2,413
Property Taxes
4%
$173
Home Insurance
4%
$164
HOA
10%
$422
Property Management
15%
$606
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009