Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.88% first-year return on $438k initial cash invested.
-9.88%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$14,095
Rent
-$3,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$14,095
Total Expenses
$17,701
Mortgage P&I
71%
$10,009
Property Taxes
2%
$226
Home Insurance
5%
$700
HOA
0%
$0
Property Management
15%
$2,114
CapEx
4%
$564
Vacancy
0%
$0
Maintenance
4%
$564
Other
25%
$3,524