Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.26% first-year return on $478k initial cash invested.
-26.26%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$5,176
Rent
-$10,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,176 income − $15,636 expenses = $10,460 out of pocket
Investment Breakdown
|
Purchase Price
$2190k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$438k
Closing costs
1%
$21,901
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,176
Total Expenses
$15,636
Mortgage P&I
217%
$11,209
Property Taxes
18%
$946
Home Insurance
19%
$980
HOA
0%
$17
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294