Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.76% first-year return on $449k initial cash invested.
-24.76%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$5,654
Rent
-$9,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,654 income − $14,919 expenses = $9,265 out of pocket
Investment Breakdown
|
Purchase Price
$2052k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$410k
Closing costs
1%
$20,521
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,654
Total Expenses
$14,919
Mortgage P&I
179%
$10,122
Property Taxes
24%
$1,348
Home Insurance
13%
$735
HOA
0%
$0
Property Management
15%
$848
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,414