Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.82% first-year return on $472k initial cash invested.
-23.82%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$4,712
Rent
-$9,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,712 income − $14,085 expenses = $9,373 out of pocket
Investment Breakdown
|
Purchase Price
$2163k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$472k
Downpayment
20%
$433k
Closing costs
1%
$21,631
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,712
Total Expenses
$14,085
Mortgage P&I
227%
$10,698
Property Taxes
8%
$370
Home Insurance
16%
$756
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,178