Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.78% first-year return on $441k initial cash invested.
-31.78%
Cash On Cash
-0.73%
Cap Rate
-0.12
DSCR
$4,552
Rent
-$11,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,552 income − $16,232 expenses = $11,680 out of pocket
Investment Breakdown
|
Purchase Price
$2014k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$403k
Closing costs
1%
$20,142
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,552
Total Expenses
$16,232
Mortgage P&I
226%
$10,273
Property Taxes
68%
$3,076
Home Insurance
15%
$698
HOA
0%
$0
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138