Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.88% first-year return on $469k initial cash invested.
-29.88%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$4,906
Rent
-$11,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,906 income − $16,590 expenses = $11,684 out of pocket
Investment Breakdown
|
Purchase Price
$2149k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$430k
Closing costs
1%
$21,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,906
Total Expenses
$16,590
Mortgage P&I
222%
$10,883
Property Taxes
43%
$2,113
Home Insurance
15%
$752
HOA
10%
$488
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226