Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.56% first-year return on $466k initial cash invested.
-24.56%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$5,440
Rent
-$9,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,440 income − $14,986 expenses = $9,546 out of pocket
Investment Breakdown
|
Purchase Price
$2135k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$427k
Closing costs
1%
$21,354
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,440
Total Expenses
$14,986
Mortgage P&I
197%
$10,723
Property Taxes
14%
$777
Home Insurance
15%
$803
HOA
1%
$71
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,360