Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.41% first-year return on $478k initial cash invested.
-27.41%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$5,328
Rent
-$10,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,328 income − $16,241 expenses = $10,913 out of pocket
Investment Breakdown
|
Purchase Price
$2189k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$438k
Closing costs
1%
$21,894
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,328
Total Expenses
$16,241
Mortgage P&I
214%
$11,389
Property Taxes
28%
$1,490
Home Insurance
15%
$805
HOA
0%
$0
Property Management
15%
$799
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,332