Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.99% first-year return on $459k initial cash invested.
-21.99%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$7,346
Rent
-$8,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,346 income − $15,760 expenses = $8,414 out of pocket
Investment Breakdown
|
Purchase Price
$2101k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$21,011
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,346
Total Expenses
$15,760
Mortgage P&I
143%
$10,522
Property Taxes
13%
$960
Home Insurance
10%
$752
HOA
0%
$0
Property Management
15%
$1,102
CapEx
4%
$294
Vacancy
0%
$0
Maintenance
4%
$294
Other
25%
$1,836