Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.88% first-year return on $438k initial cash invested.
-13.88%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$11,290
Rent
-$5,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,290 income − $16,355 expenses = $5,065 out of pocket
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,290
Total Expenses
$16,355
Mortgage P&I
89%
$10,009
Property Taxes
2%
$226
Home Insurance
6%
$700
HOA
0%
$0
Property Management
15%
$1,694
CapEx
4%
$452
Vacancy
0%
$0
Maintenance
4%
$452
Other
25%
$2,822