Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.43% first-year return on $480k initial cash invested.
-24.43%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$4,195
Rent
-$9,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,195 income − $13,960 expenses = $9,765 out of pocket
Investment Breakdown
|
Purchase Price
$2198k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$440k
Closing costs
1%
$21,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,195
Total Expenses
$13,960
Mortgage P&I
261%
$10,944
Property Taxes
6%
$233
Home Insurance
18%
$769
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,049