Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.31% first-year return on $115k initial cash invested.
-26.31%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$1,378
Rent
-$2,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,378 income − $3,890 expenses = $2,512 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
$1,378
Total Expenses
$3,890
Mortgage P&I
169%
$2,327
Property Taxes
46%
$638
Home Insurance
18%
$243
HOA
2%
$21
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$344