Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.1% first-year return on $115k initial cash invested.
-14.1%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$2,596
Rent
-$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $3,943 expenses = $1,347 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,596
Total Expenses
$3,943
Mortgage P&I
91%
$2,370
Property Taxes
5%
$121
Home Insurance
6%
$161
HOA
2%
$45
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649