Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.02% first-year return on $114k initial cash invested.
-18.02%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$1,917
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $3,622 expenses = $1,705 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,000
Closing costs
1%
$4,550
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,917
Total Expenses
$3,622
Mortgage P&I
122%
$2,343
Property Taxes
9%
$164
Home Insurance
8%
$159
HOA
2%
$35
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479