Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.83% first-year return on $438k initial cash invested.
-29.83%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$2,491
Rent
-$10,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,491
Total Expenses
$13,380
Mortgage P&I
393%
$9,796
Property Taxes
58%
$1,437
Home Insurance
28%
$700
HOA
10%
$250
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623