Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $459k initial cash invested.
-21.15%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$6,175
Rent
-$8,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,175 income − $14,266 expenses = $8,091 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,175
Total Expenses
$14,266
Mortgage P&I
168%
$10,400
Property Taxes
3%
$167
Home Insurance
12%
$735
HOA
0%
$0
Property Management
15%
$926
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,544