Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.03% first-year return on $114k initial cash invested.
-10.03%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$3,300
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $4,249 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,300
Total Expenses
$4,249
Mortgage P&I
68%
$2,250
Property Taxes
8%
$254
Home Insurance
5%
$161
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825