Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.17% first-year return on $459k initial cash invested.
-25.17%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$5,004
Rent
-$9,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,004 income − $14,636 expenses = $9,632 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
$5,004
Total Expenses
$14,636
Mortgage P&I
210%
$10,522
Property Taxes
19%
$960
Home Insurance
15%
$752
HOA
0%
$0
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,251