Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.87% first-year return on $454k initial cash invested.
-28.87%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$4,690
Rent
-$10,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,690 income − $15,606 expenses = $10,916 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
$4,690
Total Expenses
$15,606
Mortgage P&I
219%
$10,289
Property Taxes
47%
$2,185
Home Insurance
14%
$665
HOA
5%
$215
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,172