Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.91% first-year return on $115k initial cash invested.
-19.91%
Cash On Cash
1.02%
Cap Rate
0.18
DSCR
$2,024
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $3,927 expenses = $1,903 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,024
Total Expenses
$3,927
Mortgage P&I
109%
$2,213
Property Taxes
18%
$365
Home Insurance
8%
$163
HOA
11%
$214
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506