Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.78% first-year return on $114k initial cash invested.
-10.78%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$3,218
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $4,239 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,100
Closing costs
1%
$4,555
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$4,239
Mortgage P&I
70%
$2,266
Property Taxes
8%
$271
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804