Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.77% first-year return on $114k initial cash invested.
-14.77%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,844
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $4,248 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,520
Closing costs
1%
$4,576
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$4,248
Mortgage P&I
81%
$2,299
Property Taxes
15%
$422
Home Insurance
6%
$161
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711