Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.81% first-year return on $114k initial cash invested.
-29.81%
Cash On Cash
-1.39%
Cap Rate
-0.23
DSCR
$651
Rent
-$2,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$651 income − $3,472 expenses = $2,821 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,020
Closing costs
1%
$4,551
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$651
Total Expenses
$3,472
Mortgage P&I
348%
$2,266
Property Taxes
113%
$735
Home Insurance
24%
$158
HOA
0%
$0
Property Management
15%
$98
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$163