Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.54% first-year return on $115k initial cash invested.
-24.54%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$1,085
Rent
-$2,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,085 income − $3,428 expenses = $2,343 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,085
Total Expenses
$3,428
Mortgage P&I
217%
$2,359
Property Taxes
36%
$388
Home Insurance
15%
$161
HOA
0%
$0
Property Management
15%
$163
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$271