Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.23% first-year return on $114k initial cash invested.
-21.23%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,118
Rent
-$2,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,118 income − $3,138 expenses = $2,020 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,580
Closing costs
1%
$4,579
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,118
Total Expenses
$3,138
Mortgage P&I
199%
$2,226
Property Taxes
7%
$76
Home Insurance
15%
$163
HOA
12%
$135
Property Management
15%
$168
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$280