Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.17% first-year return on $114k initial cash invested.
-16.17%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$2,160
Rent
-$1,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $3,691 expenses = $1,531 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,060
Closing costs
1%
$4,553
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,160
Total Expenses
$3,691
Mortgage P&I
104%
$2,236
Property Taxes
12%
$258
Home Insurance
7%
$161
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540