Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.45% first-year return on $432k initial cash invested.
-28.45%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$3,127
Rent
-$10,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $13,370 expenses = $10,243 out of pocket
Investment Breakdown
|
Purchase Price
$1972k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$394k
Closing costs
1%
$19,715
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,127
Total Expenses
$13,370
Mortgage P&I
319%
$9,985
Property Taxes
36%
$1,136
Home Insurance
22%
$698
HOA
2%
$50
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782