Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.18% first-year return on $114k initial cash invested.
-12.18%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$3,360
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $4,521 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,760
Closing costs
1%
$4,588
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$4,521
Mortgage P&I
68%
$2,286
Property Taxes
14%
$456
Home Insurance
5%
$163
HOA
0%
$4
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840