Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.44% first-year return on $115k initial cash invested.
-23.44%
Cash On Cash
0.84%
Cap Rate
0.13
DSCR
$1,633
Rent
-$2,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,633 income − $3,872 expenses = $2,239 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,020
Closing costs
1%
$4,601
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,633
Total Expenses
$3,872
Mortgage P&I
153%
$2,495
Property Taxes
27%
$433
Home Insurance
10%
$161
HOA
0%
$0
Property Management
15%
$245
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$408