Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.4% first-year return on $115k initial cash invested.
-21.4%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$1,405
Rent
-$2,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,405 income − $3,448 expenses = $2,043 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,405
Total Expenses
$3,448
Mortgage P&I
170%
$2,395
Property Taxes
16%
$218
Home Insurance
11%
$161
HOA
0%
$0
Property Management
15%
$211
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$351