Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.55% first-year return on $459k initial cash invested.
-29.55%
Cash On Cash
-0.4%
Cap Rate
-0.07
DSCR
$3,690
Rent
-$11,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,690 income − $14,985 expenses = $11,295 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
$3,690
Total Expenses
$14,985
Mortgage P&I
283%
$10,446
Property Taxes
57%
$2,113
Home Insurance
18%
$654
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922