Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.52% first-year return on $467k initial cash invested.
-23.52%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$5,767
Rent
-$9,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,767 income − $14,926 expenses = $9,159 out of pocket
Investment Breakdown
|
Purchase Price
$2140k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$467k
Downpayment
20%
$428k
Closing costs
1%
$21,398
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,767
Total Expenses
$14,926
Mortgage P&I
186%
$10,748
Property Taxes
11%
$630
Home Insurance
14%
$779
HOA
0%
$0
Property Management
15%
$865
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,442