Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.37% first-year return on $113k initial cash invested.
-20.37%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$1,585
Rent
-$1,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,585 income − $3,508 expenses = $1,923 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,760
Closing costs
1%
$4,538
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,585
Total Expenses
$3,508
Mortgage P&I
146%
$2,311
Property Taxes
15%
$241
Home Insurance
10%
$163
HOA
2%
$33
Property Management
15%
$238
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$396