Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.41% first-year return on $114k initial cash invested.
-25.41%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$871
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$871 income − $3,280 expenses = $2,409 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,200
Closing costs
1%
$4,560
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$871
Total Expenses
$3,280
Mortgage P&I
261%
$2,276
Property Taxes
48%
$420
Home Insurance
18%
$160
HOA
1%
$5
Property Management
15%
$131
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$218