Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.77% first-year return on $114k initial cash invested.
-19.77%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$1,723
Rent
-$1,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,723 income − $3,601 expenses = $1,878 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
$1,723
Total Expenses
$3,601
Mortgage P&I
131%
$2,265
Property Taxes
20%
$346
Home Insurance
9%
$163
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$431