Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.33% first-year return on $438k initial cash invested.
-30.33%
Cash On Cash
0.22%
Cap Rate
0.03
DSCR
$5,537
Rent
-$11,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,537 income − $16,609 expenses = $11,072 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$20,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,537
Total Expenses
$16,609
Mortgage P&I
203%
$11,219
Property Taxes
37%
$2,033
Home Insurance
13%
$700
HOA
0%
$0
Property Management
15%
$831
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,384