Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.76% first-year return on $479k initial cash invested.
-27.76%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$8,023
Rent
-$11,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,023 income − $19,102 expenses = $11,079 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
$8,023
Total Expenses
$19,102
Mortgage P&I
138%
$11,099
Property Taxes
42%
$3,384
Home Insurance
10%
$768
HOA
0%
$0
Property Management
15%
$1,203
CapEx
4%
$321
Vacancy
0%
$0
Maintenance
4%
$321
Other
25%
$2,006