Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.24% first-year return on $470k initial cash invested.
-25.24%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$4,283
Rent
-$9,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,283 income − $14,159 expenses = $9,876 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,283
Total Expenses
$14,159
Mortgage P&I
247%
$10,570
Property Taxes
18%
$782
Home Insurance
18%
$752
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071