Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $437k initial cash invested.
-20.59%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$6,339
Rent
-$7,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,339 income − $13,835 expenses = $7,496 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,339
Total Expenses
$13,835
Mortgage P&I
157%
$9,981
Property Taxes
2%
$112
Home Insurance
11%
$698
HOA
0%
$0
Property Management
15%
$951
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,585