Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.96% first-year return on $469k initial cash invested.
-17.96%
Cash On Cash
2.51%
Cap Rate
0.4
DSCR
$12,472
Rent
-$7,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,472 income − $19,493 expenses = $7,021 out of pocket
Investment Breakdown
|
Purchase Price
$2119k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$424k
Closing costs
1%
$21,193
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$12,472
Total Expenses
$19,493
Mortgage P&I
88%
$10,948
Property Taxes
10%
$1,192
Home Insurance
9%
$1,155
HOA
2%
$211
Property Management
15%
$1,871
CapEx
4%
$499
Vacancy
0%
$0
Maintenance
4%
$499
Other
25%
$3,118