Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.41% first-year return on $480k initial cash invested.
-27.41%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$3,020
Rent
-$10,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $13,980 expenses = $10,960 out of pocket
Investment Breakdown
|
Purchase Price
$2199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$440k
Closing costs
1%
$21,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$13,980
Mortgage P&I
360%
$10,865
Property Taxes
28%
$843
Home Insurance
26%
$770
HOA
2%
$52
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755