Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.92% first-year return on $475k initial cash invested.
-26.92%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$3,289
Rent
-$10,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,289 income − $13,939 expenses = $10,650 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
$3,289
Total Expenses
$13,939
Mortgage P&I
337%
$11,069
Property Taxes
16%
$530
Home Insurance
23%
$761
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822