Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.91% first-year return on $475k initial cash invested.
-24.91%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$4,818
Rent
-$9,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,818 income − $14,673 expenses = $9,855 out of pocket
Investment Breakdown
|
Purchase Price
$2175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$475k
Downpayment
20%
$435k
Closing costs
1%
$21,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,818
Total Expenses
$14,673
Mortgage P&I
230%
$11,069
Property Taxes
11%
$530
Home Insurance
16%
$761
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204