Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.43% first-year return on $439k initial cash invested.
-25.43%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$6,758
Rent
-$9,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,758 income − $16,070 expenses = $9,312 out of pocket
Investment Breakdown
|
Purchase Price
$2007k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$401k
Closing costs
1%
$20,067
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,758
Total Expenses
$16,070
Mortgage P&I
151%
$10,232
Property Taxes
27%
$1,842
Home Insurance
11%
$752
HOA
0%
$0
Property Management
15%
$1,014
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,690