Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.88% first-year return on $107k initial cash invested.
-19.88%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$1,683
Rent
-$1,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $3,459 expenses = $1,776 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$90,680
Closing costs
1%
$4,534
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,683
Total Expenses
$3,459
Mortgage P&I
132%
$2,221
Property Taxes
16%
$273
Home Insurance
9%
$158
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421