Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.8% first-year return on $115k initial cash invested.
-17.8%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$2,306
Rent
-$1,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $4,015 expenses = $1,709 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,560
Closing costs
1%
$4,628
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,306
Total Expenses
$4,015
Mortgage P&I
102%
$2,351
Property Taxes
15%
$340
Home Insurance
7%
$166
HOA
2%
$52
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576