Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.35% first-year return on $464k initial cash invested.
-26.35%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$7,591
Rent
-$10,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,591 income − $17,780 expenses = $10,189 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
$7,591
Total Expenses
$17,780
Mortgage P&I
149%
$11,336
Property Taxes
28%
$2,151
Home Insurance
9%
$648
HOA
0%
$0
Property Management
15%
$1,139
CapEx
4%
$304
Vacancy
0%
$0
Maintenance
4%
$304
Other
25%
$1,898