Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.2% first-year return on $467k initial cash invested.
-25.2%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$5,964
Rent
-$9,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,964 income − $15,769 expenses = $9,805 out of pocket
Investment Breakdown
|
Purchase Price
$2137k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$467k
Downpayment
20%
$427k
Closing costs
1%
$21,373
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,964
Total Expenses
$15,769
Mortgage P&I
179%
$10,667
Property Taxes
25%
$1,470
Home Insurance
13%
$768
HOA
0%
$0
Property Management
15%
$895
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,491