Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.16% first-year return on $114k initial cash invested.
-32.16%
Cash On Cash
-1.36%
Cap Rate
-0.21
DSCR
$937
Rent
-$3,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$937 income − $3,980 expenses = $3,043 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
7.3%
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
$937
Total Expenses
$3,980
Mortgage P&I
266%
$2,491
Property Taxes
94%
$881
Home Insurance
17%
$159
HOA
0%
$0
Property Management
15%
$141
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$234