Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.39% first-year return on $115k initial cash invested.
-25.39%
Cash On Cash
0.52%
Cap Rate
0.08
DSCR
$1,312
Rent
-$2,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,312 income − $3,737 expenses = $2,425 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,312
Total Expenses
$3,737
Mortgage P&I
196%
$2,573
Property Taxes
26%
$343
Home Insurance
13%
$164
HOA
2%
$28
Property Management
15%
$197
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$328