Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.39% first-year return on $114k initial cash invested.
-18.39%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$1,900
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $3,651 expenses = $1,751 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,680
Closing costs
1%
$4,584
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,900
Total Expenses
$3,651
Mortgage P&I
121%
$2,293
Property Taxes
10%
$195
Home Insurance
9%
$166
HOA
4%
$85
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475