Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.1% first-year return on $484k initial cash invested.
-26.1%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$4,174
Rent
-$10,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,174 income − $14,692 expenses = $10,518 out of pocket
Investment Breakdown
|
Purchase Price
$2217k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$484k
Downpayment
20%
$443k
Closing costs
1%
$22,168
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,174
Total Expenses
$14,692
Mortgage P&I
260%
$10,858
Property Taxes
24%
$1,008
Home Insurance
20%
$822
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044