Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $114k initial cash invested.
-24.23%
Cash On Cash
0.67%
Cap Rate
0.1
DSCR
$1,346
Rent
-$2,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,346 income − $3,655 expenses = $2,309 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,346
Total Expenses
$3,655
Mortgage P&I
187%
$2,513
Property Taxes
22%
$292
Home Insurance
12%
$166
HOA
3%
$38
Property Management
15%
$202
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$336