Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.07% first-year return on $431k initial cash invested.
-23.07%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$6,520
Rent
-$8,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,520 income − $14,810 expenses = $8,290 out of pocket
Investment Breakdown
|
Purchase Price
$1967k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$393k
Closing costs
1%
$19,674
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,520
Total Expenses
$14,810
Mortgage P&I
150%
$9,762
Property Taxes
19%
$1,218
Home Insurance
11%
$700
HOA
0%
$0
Property Management
15%
$978
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,630