Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.61% first-year return on $115k initial cash invested.
-23.61%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$1,971
Rent
-$2,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $4,232 expenses = $2,261 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
$1,971
Total Expenses
$4,232
Mortgage P&I
117%
$2,305
Property Taxes
31%
$616
Home Insurance
8%
$164
HOA
10%
$200
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493