Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.67% first-year return on $449k initial cash invested.
-27.67%
Cash On Cash
0%
Cap Rate
0
DSCR
$3,724
Rent
-$10,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $14,078 expenses = $10,354 out of pocket
Investment Breakdown
|
Purchase Price
$2053k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$411k
Closing costs
1%
$20,525
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,724
Total Expenses
$14,078
Mortgage P&I
274%
$10,199
Property Taxes
36%
$1,356
Home Insurance
20%
$735
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931