Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.86% first-year return on $474k initial cash invested.
-25.86%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$6,018
Rent
-$10,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,018 income − $16,230 expenses = $10,212 out of pocket
Investment Breakdown
|
Purchase Price
$2171k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$474k
Downpayment
20%
$434k
Closing costs
1%
$21,712
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,018
Total Expenses
$16,230
Mortgage P&I
180%
$10,860
Property Taxes
22%
$1,305
Home Insurance
13%
$805
HOA
6%
$371
Property Management
15%
$903
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,504