Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.56% first-year return on $455k initial cash invested.
-33.56%
Cash On Cash
-1.25%
Cap Rate
-0.21
DSCR
$1,571
Rent
-$12,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,571 income − $14,298 expenses = $12,727 out of pocket
Investment Breakdown
|
Purchase Price
$2081k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$455k
Downpayment
20%
$416k
Closing costs
1%
$20,812
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,571
Total Expenses
$14,298
Mortgage P&I
668%
$10,488
Property Taxes
123%
$1,932
Home Insurance
49%
$768
HOA
23%
$355
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$393