Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.4% first-year return on $456k initial cash invested.
-33.4%
Cash On Cash
-0.49%
Cap Rate
-0.07
DSCR
$3,604
Rent
-$12,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $16,291 expenses = $12,687 out of pocket
Investment Breakdown
|
Purchase Price
$2085k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$456k
Downpayment
20%
$417k
Closing costs
1%
$20,849
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,604
Total Expenses
$16,291
Mortgage P&I
325%
$11,695
Property Taxes
59%
$2,114
Home Insurance
21%
$752
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901