Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.81% first-year return on $478k initial cash invested.
-32.81%
Cash On Cash
-1.06%
Cap Rate
-0.18
DSCR
$4,226
Rent
-$13,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,226 income − $17,286 expenses = $13,060 out of pocket
Investment Breakdown
|
Purchase Price
$2189k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$438k
Closing costs
1%
$21,892
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,226
Total Expenses
$17,286
Mortgage P&I
259%
$10,955
Property Taxes
83%
$3,507
Home Insurance
19%
$796
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056