Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.44% first-year return on $433k initial cash invested.
-32.44%
Cash On Cash
-0.89%
Cap Rate
-0.15
DSCR
$4,057
Rent
-$11,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,057 income − $15,756 expenses = $11,699 out of pocket
Investment Breakdown
|
Purchase Price
$1975k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$395k
Closing costs
1%
$19,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,057
Total Expenses
$15,756
Mortgage P&I
248%
$10,073
Property Taxes
75%
$3,045
Home Insurance
17%
$691
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014