Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.69% first-year return on $478k initial cash invested.
-25.69%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$5,615
Rent
-$10,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,615 income − $15,848 expenses = $10,233 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
$5,615
Total Expenses
$15,848
Mortgage P&I
200%
$11,209
Property Taxes
17%
$946
Home Insurance
17%
$980
HOA
0%
$17
Property Management
15%
$842
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,404