Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36.65% first-year return on $457k initial cash invested.
-36.65%
Cash On Cash
-1.3%
Cap Rate
-0.2
DSCR
$1,217
Rent
-$13,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,217 income − $15,168 expenses = $13,951 out of pocket
Investment Breakdown
|
Purchase Price
$2090k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$418k
Closing costs
1%
$20,897
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,217
Total Expenses
$15,168
Mortgage P&I
956%
$11,631
Property Taxes
161%
$1,962
Home Insurance
63%
$770
HOA
18%
$220
Property Management
15%
$183
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$304