Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.53% first-year return on $463k initial cash invested.
-23.53%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$5,057
Rent
-$9,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,057 income − $14,136 expenses = $9,079 out of pocket
Investment Breakdown
|
Purchase Price
$2119k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$463k
Downpayment
20%
$424k
Closing costs
1%
$21,190
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,057
Total Expenses
$14,136
Mortgage P&I
207%
$10,457
Property Taxes
10%
$508
Home Insurance
15%
$744
HOA
0%
$0
Property Management
15%
$759
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,264