Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.14% first-year return on $454k initial cash invested.
-30.14%
Cash On Cash
-0.55%
Cap Rate
-0.09
DSCR
$3,763
Rent
-$11,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,763 income − $15,161 expenses = $11,398 out of pocket
Investment Breakdown
|
Purchase Price
$2075k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$454k
Downpayment
20%
$415k
Closing costs
1%
$20,752
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,763
Total Expenses
$15,161
Mortgage P&I
273%
$10,289
Property Taxes
58%
$2,185
Home Insurance
18%
$665
HOA
6%
$215
Property Management
15%
$564
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941