Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.52% first-year return on $114k initial cash invested.
-21.52%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$1,580
Rent
-$2,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $3,618 expenses = $2,038 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,100
Closing costs
1%
$4,555
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,580
Total Expenses
$3,618
Mortgage P&I
142%
$2,249
Property Taxes
30%
$480
Home Insurance
8%
$131
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395