Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.61% first-year return on $438k initial cash invested.
-22.61%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$5,608
Rent
-$8,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,608 income − $13,851 expenses = $8,243 out of pocket
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,608
Total Expenses
$13,851
Mortgage P&I
183%
$10,244
Property Taxes
4%
$217
Home Insurance
12%
$699
HOA
0%
$0
Property Management
15%
$841
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,402