Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.93% first-year return on $447k initial cash invested.
-30.93%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$4,014
Rent
-$11,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $15,536 expenses = $11,522 out of pocket
Investment Breakdown
|
Purchase Price
$2043k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$447k
Downpayment
20%
$409k
Closing costs
1%
$20,432
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,014
Total Expenses
$15,536
Mortgage P&I
284%
$11,399
Property Taxes
36%
$1,457
Home Insurance
19%
$752
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004