Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.49% first-year return on $475k initial cash invested.
-30.49%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$4,116
Rent
-$12,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $16,187 expenses = $12,071 out of pocket
Investment Breakdown
|
Purchase Price
$2177k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$475k
Downpayment
20%
$435k
Closing costs
1%
$21,768
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,116
Total Expenses
$16,187
Mortgage P&I
271%
$11,136
Property Taxes
53%
$2,167
Home Insurance
22%
$908
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029