Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.58% first-year return on $115k initial cash invested.
-16.58%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$2,545
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,545 income − $4,127 expenses = $1,582 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,920
Closing costs
1%
$4,596
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,545
Total Expenses
$4,127
Mortgage P&I
90%
$2,289
Property Taxes
13%
$340
Home Insurance
7%
$168
HOA
4%
$108
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636