Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.19% first-year return on $461k initial cash invested.
-16.19%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$12,562
Rent
-$6,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,562 income − $18,784 expenses = $6,222 out of pocket
Investment Breakdown
|
Purchase Price
$2111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$422k
Closing costs
1%
$21,107
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,562
Total Expenses
$18,784
Mortgage P&I
84%
$10,604
Property Taxes
8%
$986
Home Insurance
7%
$836
HOA
3%
$330
Property Management
15%
$1,884
CapEx
4%
$502
Vacancy
0%
$0
Maintenance
4%
$502
Other
25%
$3,140