Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.62% first-year return on $450k initial cash invested.
-27.62%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$1,883
Rent
-$10,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $12,229 expenses = $10,346 out of pocket
Investment Breakdown
|
Purchase Price
$2055k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$411k
Closing costs
1%
$20,548
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,883
Total Expenses
$12,229
Mortgage P&I
543%
$10,229
Property Taxes
17%
$329
Home Insurance
41%
$768
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471