Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.3% first-year return on $469k initial cash invested.
-27.3%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$6,848
Rent
-$10,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,848 income − $17,523 expenses = $10,675 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
$6,848
Total Expenses
$17,523
Mortgage P&I
159%
$10,883
Property Taxes
31%
$2,113
Home Insurance
11%
$752
HOA
7%
$488
Property Management
15%
$1,027
CapEx
4%
$274
Vacancy
0%
$0
Maintenance
4%
$274
Other
25%
$1,712