Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.86% first-year return on $115k initial cash invested.
-18.86%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$1,710
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $3,518 expenses = $1,808 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,440
Closing costs
1%
$4,622
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,710
Total Expenses
$3,518
Mortgage P&I
136%
$2,322
Property Taxes
13%
$215
Home Insurance
9%
$161
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428