Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.76% first-year return on $463k initial cash invested.
-20.76%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$7,117
Rent
-$8,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,117 income − $15,126 expenses = $8,009 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
$7,117
Total Expenses
$15,126
Mortgage P&I
147%
$10,457
Property Taxes
7%
$508
Home Insurance
10%
$744
HOA
0%
$0
Property Management
15%
$1,068
CapEx
4%
$285
Vacancy
0%
$0
Maintenance
4%
$285
Other
25%
$1,779