Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.89% first-year return on $479k initial cash invested.
-19.89%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$10,271
Rent
-$7,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,271 income − $18,210 expenses = $7,939 out of pocket
Investment Breakdown
|
Purchase Price
$2196k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,956
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,271
Total Expenses
$18,210
Mortgage P&I
108%
$11,066
Property Taxes
11%
$1,154
Home Insurance
8%
$803
HOA
2%
$256
Property Management
15%
$1,541
CapEx
4%
$411
Vacancy
0%
$0
Maintenance
4%
$411
Other
25%
$2,568