Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.08% first-year return on $464k initial cash invested.
-26.08%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$7,792
Rent
-$10,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,792 income − $17,876 expenses = $10,084 out of pocket
Investment Breakdown
|
Purchase Price
$2124k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$464k
Downpayment
20%
$425k
Closing costs
1%
$21,236
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,792
Total Expenses
$17,876
Mortgage P&I
145%
$11,336
Property Taxes
28%
$2,151
Home Insurance
8%
$648
HOA
0%
$0
Property Management
15%
$1,169
CapEx
4%
$312
Vacancy
0%
$0
Maintenance
4%
$312
Other
25%
$1,948