Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.95% first-year return on $115k initial cash invested.
-24.95%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$1,618
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $4,011 expenses = $2,393 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
$1,618
Total Expenses
$4,011
Mortgage P&I
146%
$2,357
Property Taxes
21%
$347
Home Insurance
10%
$166
HOA
23%
$364
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404