Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.64% first-year return on $115k initial cash invested.
-15.64%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$2,170
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $3,664 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,993
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,170
Total Expenses
$3,664
Mortgage P&I
107%
$2,318
Property Taxes
7%
$143
Home Insurance
7%
$161
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542