Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.58% first-year return on $430k initial cash invested.
-19.58%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$7,211
Rent
-$7,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,211 income − $14,225 expenses = $7,014 out of pocket
Investment Breakdown
|
Purchase Price
$1962k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$430k
Downpayment
20%
$392k
Closing costs
1%
$19,615
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,211
Total Expenses
$14,225
Mortgage P&I
137%
$9,884
Property Taxes
3%
$198
Home Insurance
9%
$682
HOA
0%
$0
Property Management
15%
$1,082
CapEx
4%
$288
Vacancy
0%
$0
Maintenance
4%
$288
Other
25%
$1,803