Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.33% first-year return on $472k initial cash invested.
-24.33%
Cash On Cash
0.74%
Cap Rate
0.13
DSCR
$5,394
Rent
-$9,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,394 income − $14,969 expenses = $9,575 out of pocket
Investment Breakdown
|
Purchase Price
$2164k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$472k
Downpayment
20%
$433k
Closing costs
1%
$21,635
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,394
Total Expenses
$14,969
Mortgage P&I
198%
$10,700
Property Taxes
17%
$892
Home Insurance
15%
$788
HOA
0%
$0
Property Management
15%
$809
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,348