Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.65% first-year return on $114k initial cash invested.
-13.65%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$2,348
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $3,641 expenses = $1,293 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,348
Total Expenses
$3,641
Mortgage P&I
94%
$2,198
Property Taxes
6%
$152
Home Insurance
7%
$164
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587