Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.92% first-year return on $484k initial cash invested.
-20.92%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$8,022
Rent
-$8,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,022 income − $16,458 expenses = $8,436 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
$8,022
Total Expenses
$16,458
Mortgage P&I
140%
$11,234
Property Taxes
6%
$481
Home Insurance
11%
$892
HOA
0%
$0
Property Management
15%
$1,203
CapEx
4%
$321
Vacancy
0%
$0
Maintenance
4%
$321
Other
25%
$2,006