Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.34% first-year return on $113k initial cash invested.
-20.34%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,965
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,965 income − $4,887 expenses = $1,922 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,840
Closing costs
1%
$4,542
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,965
Total Expenses
$4,887
Mortgage P&I
78%
$2,299
Property Taxes
33%
$979
Home Insurance
5%
$148
HOA
1%
$37
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741