Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.22% first-year return on $114k initial cash invested.
-15.22%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$2,727
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $4,170 expenses = $1,443 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
$2,727
Total Expenses
$4,170
Mortgage P&I
83%
$2,276
Property Taxes
15%
$420
Home Insurance
6%
$160
HOA
0%
$5
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682