Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.5% first-year return on $114k initial cash invested.
-13.5%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$2,518
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,518 income − $3,800 expenses = $1,282 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,400
Closing costs
1%
$4,570
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$3,800
Mortgage P&I
91%
$2,284
Property Taxes
6%
$140
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630