Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.91% first-year return on $114k initial cash invested.
-12.91%
Cash On Cash
3.27%
Cap Rate
0.53
DSCR
$3,189
Rent
-$1,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $4,412 expenses = $1,223 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,160
Closing costs
1%
$4,558
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$4,412
Mortgage P&I
73%
$2,337
Property Taxes
12%
$380
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$797