Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.13% first-year return on $438k initial cash invested.
-25.13%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$4,103
Rent
-$9,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,103 income − $13,265 expenses = $9,162 out of pocket
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,103
Total Expenses
$13,265
Mortgage P&I
249%
$10,217
Property Taxes
9%
$380
Home Insurance
17%
$699
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026