Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.23% first-year return on $449k initial cash invested.
-27.23%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$4,037
Rent
-$10,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,037 income − $14,227 expenses = $10,190 out of pocket
Investment Breakdown
|
Purchase Price
$2053k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$411k
Closing costs
1%
$20,525
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,037
Total Expenses
$14,227
Mortgage P&I
253%
$10,199
Property Taxes
34%
$1,356
Home Insurance
18%
$735
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009