Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.43% first-year return on $488k initial cash invested.
-23.43%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$7,318
Rent
-$9,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,318 income − $16,844 expenses = $9,526 out of pocket
Investment Breakdown
|
Purchase Price
$2238k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$488k
Downpayment
20%
$448k
Closing costs
1%
$22,379
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,318
Total Expenses
$16,844
Mortgage P&I
152%
$11,100
Property Taxes
20%
$1,429
Home Insurance
11%
$801
HOA
0%
$0
Property Management
15%
$1,098
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,830