Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.93% first-year return on $449k initial cash invested.
-21.93%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$7,692
Rent
-$8,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,692 income − $15,898 expenses = $8,206 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
$7,692
Total Expenses
$15,898
Mortgage P&I
132%
$10,122
Property Taxes
18%
$1,348
Home Insurance
10%
$735
HOA
0%
$0
Property Management
15%
$1,154
CapEx
4%
$308
Vacancy
0%
$0
Maintenance
4%
$308
Other
25%
$1,923