Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.59% first-year return on $448k initial cash invested.
-24.59%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$7,306
Rent
-$9,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,306 income − $16,475 expenses = $9,169 out of pocket
Investment Breakdown
|
Purchase Price
$2045k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$448k
Downpayment
20%
$409k
Closing costs
1%
$20,453
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,306
Total Expenses
$16,475
Mortgage P&I
140%
$10,235
Property Taxes
27%
$1,999
Home Insurance
10%
$735
HOA
0%
$0
Property Management
15%
$1,096
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,826