Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.44% first-year return on $114k initial cash invested.
-14.44%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$2,555
Rent
-$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,555 income − $3,921 expenses = $1,366 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,000
Closing costs
1%
$4,550
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,555
Total Expenses
$3,921
Mortgage P&I
91%
$2,330
Property Taxes
8%
$206
Home Insurance
6%
$159
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639