Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.98% first-year return on $114k initial cash invested.
-12.98%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,912
Rent
-$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $4,140 expenses = $1,228 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$90,960
Closing costs
1%
$4,548
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,912
Total Expenses
$4,140
Mortgage P&I
78%
$2,266
Property Taxes
11%
$314
Home Insurance
6%
$163
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728