Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.54% first-year return on $449k initial cash invested.
-25.54%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$5,148
Rent
-$9,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,148 income − $14,693 expenses = $9,545 out of pocket
Investment Breakdown
|
Purchase Price
$2050k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$410k
Closing costs
1%
$20,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,148
Total Expenses
$14,693
Mortgage P&I
200%
$10,287
Property Taxes
24%
$1,217
Home Insurance
14%
$718
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,287