Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.15% first-year return on $114k initial cash invested.
-19.15%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$1,972
Rent
-$1,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $3,794 expenses = $1,822 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
$1,972
Total Expenses
$3,794
Mortgage P&I
117%
$2,314
Property Taxes
16%
$325
Home Insurance
9%
$178
HOA
2%
$30
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493