Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $469k initial cash invested.
-23.59%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$7,753
Rent
-$9,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,753 income − $16,975 expenses = $9,222 out of pocket
Investment Breakdown
|
Purchase Price
$2148k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$430k
Closing costs
1%
$21,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,753
Total Expenses
$16,975
Mortgage P&I
137%
$10,638
Property Taxes
24%
$1,864
Home Insurance
10%
$752
HOA
0%
$0
Property Management
15%
$1,163
CapEx
4%
$310
Vacancy
0%
$0
Maintenance
4%
$310
Other
25%
$1,938