Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.87% first-year return on $437k initial cash invested.
-25.87%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$4,063
Rent
-$9,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,063 income − $13,483 expenses = $9,420 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,063
Total Expenses
$13,483
Mortgage P&I
242%
$9,815
Property Taxes
18%
$739
Home Insurance
17%
$698
HOA
7%
$280
Property Management
15%
$609
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016