Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.02% first-year return on $115k initial cash invested.
-16.02%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,132
Rent
-$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $4,665 expenses = $1,533 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,200
Closing costs
1%
$4,610
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$4,665
Mortgage P&I
73%
$2,276
Property Taxes
23%
$711
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783