Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.7% first-year return on $437k initial cash invested.
-28.7%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$1,093
Rent
-$10,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,093 income − $11,552 expenses = $10,459 out of pocket
Investment Breakdown
|
Purchase Price
$1997k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,970
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,093
Total Expenses
$11,552
Mortgage P&I
915%
$9,996
Property Taxes
30%
$332
Home Insurance
64%
$699
HOA
0%
$0
Property Management
15%
$164
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$273