Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.47% first-year return on $458k initial cash invested.
-23.47%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$5,278
Rent
-$8,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,278 income − $14,234 expenses = $8,956 out of pocket
Investment Breakdown
|
Purchase Price
$2095k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$419k
Closing costs
1%
$20,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,278
Total Expenses
$14,234
Mortgage P&I
202%
$10,662
Property Taxes
6%
$305
Home Insurance
14%
$733
HOA
0%
$0
Property Management
15%
$792
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,320