Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.63% first-year return on $437k initial cash invested.
-23.63%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$4,511
Rent
-$8,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,511 income − $13,114 expenses = $8,603 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,511
Total Expenses
$13,114
Mortgage P&I
225%
$10,140
Property Taxes
2%
$111
Home Insurance
15%
$698
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,128