Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.33% first-year return on $115k initial cash invested.
-19.33%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$2,204
Rent
-$1,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $4,052 expenses = $1,848 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,100
Closing costs
1%
$4,605
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$4,052
Mortgage P&I
102%
$2,253
Property Taxes
27%
$589
Home Insurance
7%
$152
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551