Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.19% first-year return on $114k initial cash invested.
-18.19%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$2,147
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $3,878 expenses = $1,731 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,620
Closing costs
1%
$4,581
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,147
Total Expenses
$3,878
Mortgage P&I
108%
$2,314
Property Taxes
15%
$325
Home Insurance
8%
$178
HOA
1%
$30
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537