Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.68% first-year return on $113k initial cash invested.
-12.68%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$3,180
Rent
-$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $4,377 expenses = $1,197 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,780
Closing costs
1%
$4,539
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$4,377
Mortgage P&I
69%
$2,190
Property Taxes
16%
$503
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795