Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.4% first-year return on $492k initial cash invested.
-26.4%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$4,129
Rent
-$10,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,129 income − $14,960 expenses = $10,831 out of pocket
Investment Breakdown
|
Purchase Price
$2259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$492k
Downpayment
20%
$452k
Closing costs
1%
$22,586
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,129
Total Expenses
$14,960
Mortgage P&I
270%
$11,146
Property Taxes
25%
$1,031
Home Insurance
19%
$802
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032