Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.73% first-year return on $475k initial cash invested.
-26.73%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$5,586
Rent
-$10,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,586 income − $16,167 expenses = $10,581 out of pocket
Investment Breakdown
|
Purchase Price
$2176k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$475k
Downpayment
20%
$435k
Closing costs
1%
$21,759
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,586
Total Expenses
$16,167
Mortgage P&I
195%
$10,891
Property Taxes
32%
$1,809
Home Insurance
14%
$787
HOA
0%
$0
Property Management
15%
$838
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,396