Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.17% first-year return on $455k initial cash invested.
-33.17%
Cash On Cash
-1.16%
Cap Rate
-0.19
DSCR
$1,857
Rent
-$12,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,857 income − $14,434 expenses = $12,577 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
$1,857
Total Expenses
$14,434
Mortgage P&I
565%
$10,488
Property Taxes
104%
$1,932
Home Insurance
41%
$768
HOA
19%
$355
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464