Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.84% first-year return on $113k initial cash invested.
-16.84%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$3,149
Rent
-$1,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,149 income − $4,740 expenses = $1,591 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,820
Closing costs
1%
$4,541
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,149
Total Expenses
$4,740
Mortgage P&I
73%
$2,284
Property Taxes
25%
$779
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787