Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.95% first-year return on $438k initial cash invested.
-24.95%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$7,705
Rent
-$9,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,705 income − $16,812 expenses = $9,107 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$20,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,705
Total Expenses
$16,812
Mortgage P&I
129%
$9,923
Property Taxes
31%
$2,413
Home Insurance
9%
$700
HOA
1%
$78
Property Management
15%
$1,156
CapEx
4%
$308
Vacancy
0%
$0
Maintenance
4%
$308
Other
25%
$1,926