Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.91% first-year return on $114k initial cash invested.
-20.91%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$2,435
Rent
-$1,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,435 income − $4,414 expenses = $1,979 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,000
Closing costs
1%
$4,550
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,435
Total Expenses
$4,414
Mortgage P&I
95%
$2,321
Property Taxes
31%
$766
Home Insurance
7%
$159
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609