Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.12% first-year return on $114k initial cash invested.
-10.12%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$3,100
Rent
-$958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $4,058 expenses = $958 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%
$91,080
Closing costs
1%
$4,554
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$4,058
Mortgage P&I
73%
$2,259
Property Taxes
5%
$150
Home Insurance
5%
$161
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775