Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.29% first-year return on $456k initial cash invested.
-32.29%
Cash On Cash
-1%
Cap Rate
-0.17
DSCR
$2,029
Rent
-$12,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,029 income − $14,312 expenses = $12,283 out of pocket
Investment Breakdown
|
Purchase Price
$2088k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$456k
Downpayment
20%
$418k
Closing costs
1%
$20,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,029
Total Expenses
$14,312
Mortgage P&I
516%
$10,464
Property Taxes
92%
$1,867
Home Insurance
29%
$593
HOA
20%
$415
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$507