Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.01% first-year return on $113k initial cash invested.
-16.01%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$2,803
Rent
-$1,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,803 income − $4,316 expenses = $1,513 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,860
Closing costs
1%
$4,543
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,803
Total Expenses
$4,316
Mortgage P&I
84%
$2,364
Property Taxes
16%
$443
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701