Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.02% first-year return on $484k initial cash invested.
-22.02%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$7,171
Rent
-$8,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,171 income − $16,050 expenses = $8,879 out of pocket
Investment Breakdown
|
Purchase Price
$2219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$484k
Downpayment
20%
$444k
Closing costs
1%
$22,186
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,171
Total Expenses
$16,050
Mortgage P&I
157%
$11,234
Property Taxes
7%
$481
Home Insurance
12%
$892
HOA
0%
$0
Property Management
15%
$1,076
CapEx
4%
$287
Vacancy
0%
$0
Maintenance
4%
$287
Other
25%
$1,793