Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.77% first-year return on $496k initial cash invested.
-16.77%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$14,180
Rent
-$6,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$14,180 income − $21,105 expenses = $6,925 out of pocket
Investment Breakdown
|
Purchase Price
$2274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$496k
Downpayment
20%
$455k
Closing costs
1%
$22,744
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$14,180
Total Expenses
$21,105
Mortgage P&I
80%
$11,340
Property Taxes
15%
$2,121
Home Insurance
6%
$838
HOA
0%
$0
Property Management
15%
$2,127
CapEx
4%
$567
Vacancy
0%
$0
Maintenance
4%
$567
Other
25%
$3,545