Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.49% first-year return on $438k initial cash invested.
-27.49%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,873
Rent
-$10,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,873 income − $12,904 expenses = $10,031 out of pocket
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,993
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,873
Total Expenses
$12,904
Mortgage P&I
362%
$10,401
Property Taxes
15%
$426
Home Insurance
24%
$698
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718