Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.88% first-year return on $431k initial cash invested.
-18.88%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$9,317
Rent
-$6,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,317 income − $16,098 expenses = $6,781 out of pocket
Investment Breakdown
|
Purchase Price
$1967k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$393k
Closing costs
1%
$19,668
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,317
Total Expenses
$16,098
Mortgage P&I
106%
$9,845
Property Taxes
12%
$1,117
Home Insurance
7%
$663
HOA
0%
$0
Property Management
15%
$1,398
CapEx
4%
$373
Vacancy
0%
$0
Maintenance
4%
$373
Other
25%
$2,329