Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.38% first-year return on $433k initial cash invested.
-31.38%
Cash On Cash
-0.64%
Cap Rate
-0.1
DSCR
$4,792
Rent
-$11,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,792 income − $16,110 expenses = $11,318 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
$4,792
Total Expenses
$16,110
Mortgage P&I
210%
$10,073
Property Taxes
64%
$3,045
Home Insurance
14%
$691
HOA
0%
$0
Property Management
15%
$719
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,198