Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.91% first-year return on $446k initial cash invested.
-25.91%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$8,073
Rent
-$9,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,073 income − $17,695 expenses = $9,622 out of pocket
Investment Breakdown
|
Purchase Price
$2037k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$446k
Downpayment
20%
$407k
Closing costs
1%
$20,366
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,073
Total Expenses
$17,695
Mortgage P&I
128%
$10,341
Property Taxes
34%
$2,766
Home Insurance
9%
$713
HOA
0%
$0
Property Management
15%
$1,211
CapEx
4%
$323
Vacancy
0%
$0
Maintenance
4%
$323
Other
25%
$2,018