Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.11% first-year return on $115k initial cash invested.
-27.11%
Cash On Cash
-0.5%
Cap Rate
-0.08
DSCR
$1,220
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,220 income − $3,820 expenses = $2,600 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,460
Closing costs
1%
$4,623
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,220
Total Expenses
$3,820
Mortgage P&I
193%
$2,357
Property Taxes
28%
$347
Home Insurance
14%
$166
HOA
30%
$364
Property Management
15%
$183
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$305