Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.84% first-year return on $478k initial cash invested.
-27.84%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$3,002
Rent
-$11,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $14,084 expenses = $11,082 out of pocket
Investment Breakdown
|
Purchase Price
$2189k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$438k
Closing costs
1%
$21,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$14,084
Mortgage P&I
373%
$11,193
Property Taxes
22%
$646
Home Insurance
27%
$805
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750