Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.06% first-year return on $446k initial cash invested.
-26.06%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$7,968
Rent
-$9,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,968 income − $17,645 expenses = $9,677 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
$7,968
Total Expenses
$17,645
Mortgage P&I
130%
$10,341
Property Taxes
35%
$2,766
Home Insurance
9%
$713
HOA
0%
$0
Property Management
15%
$1,195
CapEx
4%
$319
Vacancy
0%
$0
Maintenance
4%
$319
Other
25%
$1,992