Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.43% first-year return on $438k initial cash invested.
-24.43%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$8,072
Rent
-$8,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,072 income − $16,989 expenses = $8,917 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
$8,072
Total Expenses
$16,989
Mortgage P&I
123%
$9,923
Property Taxes
30%
$2,413
Home Insurance
9%
$700
HOA
1%
$78
Property Management
15%
$1,211
CapEx
4%
$323
Vacancy
0%
$0
Maintenance
4%
$323
Other
25%
$2,018