Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.03% first-year return on $115k initial cash invested.
-27.03%
Cash On Cash
-0.48%
Cap Rate
-0.08
DSCR
$1,238
Rent
-$2,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,238 income − $3,830 expenses = $2,592 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
$1,238
Total Expenses
$3,830
Mortgage P&I
190%
$2,357
Property Taxes
28%
$347
Home Insurance
13%
$166
HOA
29%
$364
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$310