Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.03% first-year return on $454k initial cash invested.
-31.03%
Cash On Cash
-0.76%
Cap Rate
-0.13
DSCR
$3,114
Rent
-$11,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $14,849 expenses = $11,735 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
$3,114
Total Expenses
$14,849
Mortgage P&I
330%
$10,289
Property Taxes
70%
$2,185
Home Insurance
21%
$665
HOA
7%
$215
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$778