Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.07% first-year return on $114k initial cash invested.
-20.07%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,381
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $4,280 expenses = $1,899 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$90,980
Closing costs
1%
$4,549
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,381
Total Expenses
$4,280
Mortgage P&I
94%
$2,235
Property Taxes
31%
$740
Home Insurance
7%
$163
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595