Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.29% first-year return on $114k initial cash invested.
-20.29%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$2,344
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $4,264 expenses = $1,920 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
$2,344
Total Expenses
$4,264
Mortgage P&I
95%
$2,235
Property Taxes
32%
$740
Home Insurance
7%
$163
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586