Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.79% first-year return on $114k initial cash invested.
-15.79%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$2,451
Rent
-$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $3,951 expenses = $1,500 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
$2,451
Total Expenses
$3,951
Mortgage P&I
92%
$2,265
Property Taxes
14%
$346
Home Insurance
7%
$163
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613