Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.55% first-year return on $115k initial cash invested.
-26.55%
Cash On Cash
-0.55%
Cap Rate
-0.09
DSCR
$646
Rent
-$2,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$646 income − $3,181 expenses = $2,535 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
$646
Total Expenses
$3,181
Mortgage P&I
356%
$2,299
Property Taxes
59%
$381
Home Insurance
25%
$161
HOA
4%
$29
Property Management
15%
$97
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$162