Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.06% first-year return on $115k initial cash invested.
-33.06%
Cash On Cash
-2.11%
Cap Rate
-0.35
DSCR
$0
Rent
-$3,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,157 expenses = $3,157 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,157
Mortgage P&I
23470000%
$2,347
Property Taxes
5910000%
$591
Home Insurance
1610000%
$161
HOA
580000%
$58
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0