Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.34% first-year return on $115k initial cash invested.
-25.34%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$2,146
Rent
-$2,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $4,566 expenses = $2,420 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
$2,146
Total Expenses
$4,566
Mortgage P&I
107%
$2,290
Property Taxes
46%
$985
Home Insurance
8%
$164
HOA
5%
$97
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536