Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.83% first-year return on $449k initial cash invested.
-31.83%
Cash On Cash
-0.85%
Cap Rate
-0.14
DSCR
$4,324
Rent
-$11,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,324 income − $16,219 expenses = $11,895 out of pocket
Investment Breakdown
|
Purchase Price
$2050k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$410k
Closing costs
1%
$20,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$16,219
Mortgage P&I
237%
$10,265
Property Taxes
73%
$3,160
Home Insurance
17%
$718
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,081