Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.35% first-year return on $484k initial cash invested.
-25.35%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$5,250
Rent
-$10,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,250 income − $15,471 expenses = $10,221 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
$5,250
Total Expenses
$15,471
Mortgage P&I
209%
$10,964
Property Taxes
20%
$1,051
Home Insurance
18%
$936
HOA
0%
$0
Property Management
15%
$788
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,312