Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.14% first-year return on $439k initial cash invested.
-20.14%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$8,995
Rent
-$7,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,995 income − $16,370 expenses = $7,375 out of pocket
Investment Breakdown
|
Purchase Price
$2007k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$401k
Closing costs
1%
$20,066
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,995
Total Expenses
$16,370
Mortgage P&I
113%
$10,142
Property Taxes
13%
$1,212
Home Insurance
8%
$698
HOA
0%
$0
Property Management
15%
$1,349
CapEx
4%
$360
Vacancy
0%
$0
Maintenance
4%
$360
Other
25%
$2,249