Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.29% first-year return on $464k initial cash invested.
-28.29%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$2,380
Rent
-$10,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $13,317 expenses = $10,937 out of pocket
Investment Breakdown
|
Purchase Price
$2124k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$464k
Downpayment
20%
$425k
Closing costs
1%
$21,236
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$13,317
Mortgage P&I
437%
$10,390
Property Taxes
35%
$830
Home Insurance
33%
$788
HOA
7%
$167
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595