Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.83% first-year return on $115k initial cash invested.
-24.83%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$1,652
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $4,022 expenses = $2,370 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,960
Closing costs
1%
$4,598
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,652
Total Expenses
$4,022
Mortgage P&I
141%
$2,327
Property Taxes
39%
$638
Home Insurance
15%
$243
HOA
1%
$21
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$413