Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.73% first-year return on $487k initial cash invested.
-30.73%
Cash On Cash
0.22%
Cap Rate
0.03
DSCR
$4,439
Rent
-$12,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,439 income − $16,904 expenses = $12,465 out of pocket
Investment Breakdown
|
Purchase Price
$2232k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$487k
Downpayment
20%
$446k
Closing costs
1%
$22,319
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,439
Total Expenses
$16,904
Mortgage P&I
286%
$12,698
Property Taxes
31%
$1,392
Home Insurance
15%
$682
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110