Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.43% first-year return on $435k initial cash invested.
-17.43%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$8,682
Rent
-$6,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,682 income − $15,000 expenses = $6,318 out of pocket
Investment Breakdown
|
Purchase Price
$1985k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$397k
Closing costs
1%
$19,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,682
Total Expenses
$15,000
Mortgage P&I
115%
$9,952
Property Taxes
2%
$187
Home Insurance
8%
$695
HOA
0%
$0
Property Management
15%
$1,302
CapEx
4%
$347
Vacancy
0%
$0
Maintenance
4%
$347
Other
25%
$2,170