Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.79% first-year return on $467k initial cash invested.
-27.79%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$2,818
Rent
-$10,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $13,631 expenses = $10,813 out of pocket
Investment Breakdown
|
Purchase Price
$2138k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$467k
Downpayment
20%
$428k
Closing costs
1%
$21,377
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$13,631
Mortgage P&I
375%
$10,577
Property Taxes
32%
$896
Home Insurance
29%
$805
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704