Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.87% first-year return on $431k initial cash invested.
-22.87%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$6,664
Rent
-$8,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,664 income − $14,880 expenses = $8,216 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
$6,664
Total Expenses
$14,880
Mortgage P&I
146%
$9,762
Property Taxes
18%
$1,218
Home Insurance
11%
$700
HOA
0%
$0
Property Management
15%
$1,000
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,666