Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.75% first-year return on $437k initial cash invested.
-33.75%
Cash On Cash
-0.6%
Cap Rate
-0.09
DSCR
$2,651
Rent
-$12,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,651 income − $14,941 expenses = $12,290 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,651
Total Expenses
$14,941
Mortgage P&I
422%
$11,191
Property Taxes
67%
$1,779
Home Insurance
26%
$698
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663