Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.88% first-year return on $438k initial cash invested.
-21.88%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$5,228
Rent
-$7,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,228 income − $13,208 expenses = $7,980 out of pocket
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,228
Total Expenses
$13,208
Mortgage P&I
189%
$9,884
Property Taxes
2%
$116
Home Insurance
13%
$699
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,307