Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.57% first-year return on $459k initial cash invested.
-30.57%
Cash On Cash
-0.64%
Cap Rate
-0.11
DSCR
$2,932
Rent
-$11,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $14,620 expenses = $11,688 out of pocket
Investment Breakdown
|
Purchase Price
$2099k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$20,988
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,932
Total Expenses
$14,620
Mortgage P&I
356%
$10,446
Property Taxes
72%
$2,113
Home Insurance
22%
$654
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733