Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.65% first-year return on $463k initial cash invested.
-27.65%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$2,838
Rent
-$10,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $13,508 expenses = $10,670 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
$2,838
Total Expenses
$13,508
Mortgage P&I
367%
$10,428
Property Taxes
34%
$964
Home Insurance
27%
$752
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710