Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.76% first-year return on $452k initial cash invested.
-32.76%
Cash On Cash
-0.81%
Cap Rate
-0.13
DSCR
$8,907
Rent
-$12,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,907 income − $21,255 expenses = $12,348 out of pocket
Investment Breakdown
|
Purchase Price
$2040k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$408k
Closing costs
1%
$20,398
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,907
Total Expenses
$21,255
Mortgage P&I
119%
$10,607
Property Taxes
33%
$2,945
Home Insurance
12%
$1,048
HOA
27%
$2,380
Property Management
15%
$1,336
CapEx
4%
$356
Vacancy
0%
$0
Maintenance
4%
$356
Other
25%
$2,227