Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.6% first-year return on $115k initial cash invested.
-25.6%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$949
Rent
-$2,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$949 income − $3,400 expenses = $2,451 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,280
Closing costs
1%
$4,614
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$949
Total Expenses
$3,400
Mortgage P&I
244%
$2,313
Property Taxes
49%
$466
Home Insurance
17%
$166
HOA
0%
$0
Property Management
15%
$142
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$237