Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.61% first-year return on $114k initial cash invested.
-20.61%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$1,569
Rent
-$1,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,569 income − $3,527 expenses = $1,958 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,420
Closing costs
1%
$4,571
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,569
Total Expenses
$3,527
Mortgage P&I
144%
$2,265
Property Taxes
22%
$346
Home Insurance
10%
$163
HOA
0%
$0
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$392