Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.56% first-year return on $114k initial cash invested.
-10.56%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$3,489
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,489 income − $4,496 expenses = $1,007 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,860
Closing costs
1%
$4,593
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,489
Total Expenses
$4,496
Mortgage P&I
66%
$2,298
Property Taxes
9%
$313
Home Insurance
5%
$168
HOA
1%
$42
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872