Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.33% first-year return on $114k initial cash invested.
-20.33%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,280
Rent
-$1,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,280 income − $3,214 expenses = $1,934 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
$1,280
Total Expenses
$3,214
Mortgage P&I
174%
$2,226
Property Taxes
6%
$76
Home Insurance
13%
$163
HOA
11%
$135
Property Management
15%
$192
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$320