Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.63% first-year return on $115k initial cash invested.
-17.63%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$2,455
Rent
-$1,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $4,139 expenses = $1,684 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,455
Total Expenses
$4,139
Mortgage P&I
90%
$2,218
Property Taxes
11%
$272
Home Insurance
7%
$161
HOA
13%
$310
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614