Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.15% first-year return on $115k initial cash invested.
-20.15%
Cash On Cash
1.53%
Cap Rate
0.24
DSCR
$1,896
Rent
-$1,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $3,825 expenses = $1,929 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,280
Closing costs
1%
$4,614
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,896
Total Expenses
$3,825
Mortgage P&I
129%
$2,441
Property Taxes
18%
$332
Home Insurance
7%
$142
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474