Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.38% first-year return on $433k initial cash invested.
-29.38%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$4,592
Rent
-$10,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$390k
Closing costs
1%
$19,498
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,592
Total Expenses
$15,206
Mortgage P&I
219%
$10,073
Property Taxes
47%
$2,174
Home Insurance
14%
$640
HOA
2%
$114
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148