Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.76% first-year return on $430k initial cash invested.
-26.76%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$5,854
Rent
-$9,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,854 income − $15,437 expenses = $9,583 out of pocket
Investment Breakdown
|
Purchase Price
$1961k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$430k
Downpayment
20%
$392k
Closing costs
1%
$19,609
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,854
Total Expenses
$15,437
Mortgage P&I
170%
$9,967
Property Taxes
34%
$1,962
Home Insurance
12%
$698
HOA
0%
$0
Property Management
15%
$878
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,464