Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.43% first-year return on $115k initial cash invested.
-17.43%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$1,698
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,698 income − $3,362 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,698
Total Expenses
$3,362
Mortgage P&I
131%
$2,220
Property Taxes
10%
$166
Home Insurance
9%
$161
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$424