Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.67% first-year return on $475k initial cash invested.
-28.67%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$2,557
Rent
-$11,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,557 income − $13,913 expenses = $11,356 out of pocket
Investment Breakdown
|
Purchase Price
$2178k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$475k
Downpayment
20%
$436k
Closing costs
1%
$21,776
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,557
Total Expenses
$13,913
Mortgage P&I
428%
$10,949
Property Taxes
38%
$975
Home Insurance
30%
$762
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639