Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.45% first-year return on $484k initial cash invested.
-25.45%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$5,179
Rent
-$10,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,179 income − $15,437 expenses = $10,258 out of pocket
Investment Breakdown
|
Purchase Price
$2218k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$484k
Downpayment
20%
$444k
Closing costs
1%
$22,179
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,179
Total Expenses
$15,437
Mortgage P&I
212%
$10,964
Property Taxes
20%
$1,051
Home Insurance
18%
$936
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,295