Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.82% first-year return on $115k initial cash invested.
-11.82%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$2,895
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $4,024 expenses = $1,129 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$4,024
Mortgage P&I
79%
$2,274
Property Taxes
4%
$110
Home Insurance
6%
$175
HOA
3%
$75
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724