Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.4% first-year return on $478k initial cash invested.
-27.4%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$4,306
Rent
-$10,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,306 income − $15,218 expenses = $10,912 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
$4,306
Total Expenses
$15,218
Mortgage P&I
260%
$11,209
Property Taxes
22%
$946
Home Insurance
23%
$980
HOA
0%
$17
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076