Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.34% first-year return on $470k initial cash invested.
-26.34%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$6,997
Rent
-$10,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,997 income − $17,309 expenses = $10,312 out of pocket
Investment Breakdown
|
Purchase Price
$2151k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$430k
Closing costs
1%
$21,514
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,997
Total Expenses
$17,309
Mortgage P&I
157%
$11,001
Property Taxes
31%
$2,180
Home Insurance
11%
$769
HOA
0%
$0
Property Management
15%
$1,050
CapEx
4%
$280
Vacancy
0%
$0
Maintenance
4%
$280
Other
25%
$1,749