Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.92% first-year return on $432k initial cash invested.
-25.92%
Cash On Cash
1.11%
Cap Rate
0.17
DSCR
$6,175
Rent
-$9,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,175 income − $15,503 expenses = $9,328 out of pocket
Investment Breakdown
|
Purchase Price
$1970k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$394k
Closing costs
1%
$19,704
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,175
Total Expenses
$15,503
Mortgage P&I
176%
$10,896
Property Taxes
15%
$908
Home Insurance
12%
$735
HOA
0%
$0
Property Management
15%
$926
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,544