Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.35% first-year return on $469k initial cash invested.
-26.35%
Cash On Cash
0.8%
Cap Rate
0.12
DSCR
$6,531
Rent
-$10,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,531 income − $16,836 expenses = $10,305 out of pocket
Investment Breakdown
|
Purchase Price
$2149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$430k
Closing costs
1%
$21,488
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,531
Total Expenses
$16,836
Mortgage P&I
176%
$11,468
Property Taxes
22%
$1,430
Home Insurance
12%
$803
HOA
0%
$0
Property Management
15%
$980
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,633