Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.95% first-year return on $114k initial cash invested.
-16.95%
Cash On Cash
2.17%
Cap Rate
0.35
DSCR
$2,257
Rent
-$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $3,867 expenses = $1,610 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,257
Total Expenses
$3,867
Mortgage P&I
104%
$2,345
Property Taxes
12%
$278
Home Insurance
7%
$161
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564