Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.11% first-year return on $459k initial cash invested.
-32.11%
Cash On Cash
-0.89%
Cap Rate
-0.15
DSCR
$4,309
Rent
-$12,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,309 income − $16,588 expenses = $12,279 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$20,995
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,309
Total Expenses
$16,588
Mortgage P&I
245%
$10,548
Property Taxes
75%
$3,238
Home Insurance
17%
$735
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077