Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.3% first-year return on $437k initial cash invested.
-25.3%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$4,456
Rent
-$9,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,456 income − $13,670 expenses = $9,214 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
$4,456
Total Expenses
$13,670
Mortgage P&I
220%
$9,815
Property Taxes
17%
$739
Home Insurance
16%
$698
HOA
6%
$280
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114