Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.05% first-year return on $114k initial cash invested.
-11.05%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$3,797
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,797 income − $4,846 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,340
Closing costs
1%
$4,567
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,797
Total Expenses
$4,846
Mortgage P&I
62%
$2,347
Property Taxes
14%
$515
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949