Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.61% first-year return on $115k initial cash invested.
-17.61%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$1,854
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $3,539 expenses = $1,685 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,180
Closing costs
1%
$4,609
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,854
Total Expenses
$3,539
Mortgage P&I
125%
$2,323
Property Taxes
9%
$162
Home Insurance
9%
$164
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464