Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.75% first-year return on $459k initial cash invested.
-26.75%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,340
Rent
-$10,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $12,570 expenses = $10,230 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$12,570
Mortgage P&I
447%
$10,463
Property Taxes
11%
$248
Home Insurance
31%
$735
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585