Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.87% first-year return on $476k initial cash invested.
-27.87%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$3,519
Rent
-$11,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $14,572 expenses = $11,053 out of pocket
Investment Breakdown
|
Purchase Price
$2181k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$476k
Downpayment
20%
$436k
Closing costs
1%
$21,809
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$14,572
Mortgage P&I
308%
$10,846
Property Taxes
40%
$1,406
Home Insurance
18%
$630
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880