Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.15% first-year return on $113k initial cash invested.
-14.15%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$2,529
Rent
-$1,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $3,864 expenses = $1,335 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,700
Closing costs
1%
$4,535
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$3,864
Mortgage P&I
90%
$2,277
Property Taxes
8%
$208
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632