Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.85% first-year return on $479k initial cash invested.
-27.85%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$4,024
Rent
-$11,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,024 income − $15,135 expenses = $11,111 out of pocket
Investment Breakdown
|
Purchase Price
$2194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,940
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,024
Total Expenses
$15,135
Mortgage P&I
288%
$11,569
Property Taxes
21%
$831
Home Insurance
20%
$803
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006