Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.4% first-year return on $471k initial cash invested.
-21.4%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$10,096
Rent
-$8,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,096 income − $18,498 expenses = $8,402 out of pocket
Investment Breakdown
|
Purchase Price
$2158k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$471k
Downpayment
20%
$432k
Closing costs
1%
$21,576
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,096
Total Expenses
$18,498
Mortgage P&I
110%
$11,082
Property Taxes
16%
$1,630
Home Insurance
8%
$800
HOA
1%
$140
Property Management
15%
$1,514
CapEx
4%
$404
Vacancy
0%
$0
Maintenance
4%
$404
Other
25%
$2,524