Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.69% first-year return on $488k initial cash invested.
-24.69%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$6,328
Rent
-$10,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,328 income − $16,367 expenses = $10,039 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
$6,328
Total Expenses
$16,367
Mortgage P&I
175%
$11,100
Property Taxes
23%
$1,429
Home Insurance
13%
$801
HOA
0%
$0
Property Management
15%
$949
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,582