Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.73% first-year return on $114k initial cash invested.
-22.73%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,152
Rent
-$2,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $4,319 expenses = $2,167 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,152
Total Expenses
$4,319
Mortgage P&I
107%
$2,302
Property Taxes
38%
$820
Home Insurance
8%
$164
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538