Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.72% first-year return on $115k initial cash invested.
-13.72%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$2,407
Rent
-$1,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,407 income − $3,718 expenses = $1,311 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,040
Closing costs
1%
$4,602
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,407
Total Expenses
$3,718
Mortgage P&I
93%
$2,227
Property Taxes
7%
$175
Home Insurance
7%
$161
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602