Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.12% first-year return on $114k initial cash invested.
-14.12%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$2,431
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,431 income − $3,771 expenses = $1,340 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,320
Closing costs
1%
$4,566
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,431
Total Expenses
$3,771
Mortgage P&I
94%
$2,293
Property Taxes
7%
$171
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608