Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.88% first-year return on $115k initial cash invested.
-21.88%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$1,688
Rent
-$2,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $3,778 expenses = $2,090 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%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,688
Total Expenses
$3,778
Mortgage P&I
139%
$2,354
Property Taxes
27%
$452
Home Insurance
10%
$161
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422