Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.68% first-year return on $439k initial cash invested.
-21.68%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$7,912
Rent
-$7,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,912 income − $15,849 expenses = $7,937 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
$7,912
Total Expenses
$15,849
Mortgage P&I
128%
$10,142
Property Taxes
15%
$1,212
Home Insurance
9%
$698
HOA
0%
$0
Property Management
15%
$1,187
CapEx
4%
$316
Vacancy
0%
$0
Maintenance
4%
$316
Other
25%
$1,978