Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.7% first-year return on $479k initial cash invested.
-33.7%
Cash On Cash
-1.28%
Cap Rate
-0.21
DSCR
$3,236
Rent
-$13,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,236 income − $16,688 expenses = $13,452 out of pocket
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,236
Total Expenses
$16,688
Mortgage P&I
339%
$10,984
Property Taxes
105%
$3,384
Home Insurance
24%
$768
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809