Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.9% first-year return on $448k initial cash invested.
-24.9%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$7,084
Rent
-$9,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,084 income − $16,369 expenses = $9,285 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
$7,084
Total Expenses
$16,369
Mortgage P&I
144%
$10,235
Property Taxes
28%
$1,999
Home Insurance
10%
$735
HOA
0%
$0
Property Management
15%
$1,063
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,771