Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.45% first-year return on $475k initial cash invested.
-27.45%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$3,491
Rent
-$10,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,491 income − $14,363 expenses = $10,872 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
$3,491
Total Expenses
$14,363
Mortgage P&I
314%
$10,949
Property Taxes
28%
$975
Home Insurance
22%
$762
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873