Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.3% first-year return on $114k initial cash invested.
-21.3%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$2,278
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $4,299 expenses = $2,021 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,300
Closing costs
1%
$4,565
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$4,299
Mortgage P&I
99%
$2,253
Property Taxes
36%
$816
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570