Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.43% first-year return on $115k initial cash invested.
-14.43%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,425
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $3,803 expenses = $1,378 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,425
Total Expenses
$3,803
Mortgage P&I
95%
$2,295
Property Taxes
8%
$183
Home Insurance
7%
$161
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606