Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.09% first-year return on $114k initial cash invested.
-21.09%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$1,288
Rent
-$2,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,288 income − $3,300 expenses = $2,012 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,900
Closing costs
1%
$4,595
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,288
Total Expenses
$3,300
Mortgage P&I
177%
$2,279
Property Taxes
18%
$238
Home Insurance
13%
$164
HOA
0%
$0
Property Management
15%
$193
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$322