Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.03% first-year return on $114k initial cash invested.
-18.03%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$1,973
Rent
-$1,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,973 income − $3,693 expenses = $1,720 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,880
Closing costs
1%
$4,594
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,973
Total Expenses
$3,693
Mortgage P&I
114%
$2,245
Property Taxes
8%
$156
Home Insurance
8%
$166
HOA
9%
$179
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493