Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.03% first-year return on $480k initial cash invested.
-35.03%
Cash On Cash
-0.86%
Cap Rate
-0.13
DSCR
$2,462
Rent
-$14,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $16,474 expenses = $14,012 out of pocket
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$440k
Closing costs
1%
$22,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$16,474
Mortgage P&I
501%
$12,341
Property Taxes
79%
$1,943
Home Insurance
31%
$770
HOA
10%
$239
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$616