Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.86% first-year return on $443k initial cash invested.
-11.86%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$15,244
Rent
-$4,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$15,244 income − $19,619 expenses = $4,375 out of pocket
Investment Breakdown
|
Purchase Price
$1966k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$443k
Downpayment
20%
$393k
Closing costs
1%
$19,658
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$15,244
Total Expenses
$19,619
Mortgage P&I
66%
$10,020
Property Taxes
8%
$1,270
Home Insurance
5%
$744
HOA
2%
$267
Property Management
15%
$2,287
CapEx
4%
$610
Vacancy
0%
$0
Maintenance
4%
$610
Other
25%
$3,811