Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.84% first-year return on $115k initial cash invested.
-27.84%
Cash On Cash
-0.93%
Cap Rate
-0.16
DSCR
$577
Rent
-$2,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$577 income − $3,238 expenses = $2,661 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%
$92,100
Closing costs
1%
$4,605
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$577
Total Expenses
$3,238
Mortgage P&I
396%
$2,283
Property Taxes
84%
$486
Home Insurance
33%
$192
HOA
0%
$0
Property Management
15%
$87
CapEx
4%
$23
Vacancy
0%
$0
Maintenance
4%
$23
Other
25%
$144