Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.92% first-year return on $463k initial cash invested.
-27.92%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$2,631
Rent
-$10,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $13,407 expenses = $10,776 out of pocket
Investment Breakdown
|
Purchase Price
$2120k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$463k
Downpayment
20%
$424k
Closing costs
1%
$21,195
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$13,407
Mortgage P&I
396%
$10,428
Property Taxes
37%
$964
Home Insurance
29%
$752
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658