Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.74% first-year return on $115k initial cash invested.
-25.74%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$1,793
Rent
-$2,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,793 income − $4,259 expenses = $2,466 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,793
Total Expenses
$4,259
Mortgage P&I
128%
$2,287
Property Taxes
52%
$941
Home Insurance
9%
$170
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448