Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32% first-year return on $456k initial cash invested.
-32%
Cash On Cash
-0.93%
Cap Rate
-0.15
DSCR
$2,245
Rent
-$12,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $14,417 expenses = $12,172 out of pocket
Investment Breakdown
|
Purchase Price
$2088k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$456k
Downpayment
20%
$418k
Closing costs
1%
$20,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,245
Total Expenses
$14,417
Mortgage P&I
466%
$10,464
Property Taxes
83%
$1,867
Home Insurance
26%
$593
HOA
18%
$415
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561