Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.18% first-year return on $479k initial cash invested.
-28.18%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$7,698
Rent
-$11,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,698 income − $18,946 expenses = $11,248 out of pocket
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,698
Total Expenses
$18,946
Mortgage P&I
144%
$11,099
Property Taxes
44%
$3,384
Home Insurance
10%
$768
HOA
0%
$0
Property Management
15%
$1,155
CapEx
4%
$308
Vacancy
0%
$0
Maintenance
4%
$308
Other
25%
$1,924