Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.06% first-year return on $480k initial cash invested.
-32.06%
Cash On Cash
-0.33%
Cap Rate
-0.05
DSCR
$4,183
Rent
-$12,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,183 income − $16,996 expenses = $12,813 out of pocket
Investment Breakdown
|
Purchase Price
$2198k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$440k
Closing costs
1%
$21,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,183
Total Expenses
$16,996
Mortgage P&I
288%
$12,040
Property Taxes
52%
$2,180
Home Insurance
18%
$769
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046