Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.96% first-year return on $457k initial cash invested.
-26.96%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$4,331
Rent
-$10,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,331 income − $14,596 expenses = $10,265 out of pocket
Investment Breakdown
|
Purchase Price
$2090k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$418k
Closing costs
1%
$20,899
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,331
Total Expenses
$14,596
Mortgage P&I
239%
$10,343
Property Taxes
33%
$1,411
Home Insurance
18%
$763
HOA
0%
$0
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,083