Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.18% first-year return on $486k initial cash invested.
-24.18%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$6,268
Rent
-$9,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,268 income − $16,056 expenses = $9,788 out of pocket
Investment Breakdown
|
Purchase Price
$2228k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$486k
Downpayment
20%
$446k
Closing costs
1%
$22,275
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,268
Total Expenses
$16,056
Mortgage P&I
177%
$11,117
Property Taxes
18%
$1,125
Home Insurance
13%
$805
HOA
0%
$0
Property Management
15%
$940
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,567