Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.96% first-year return on $433k initial cash invested.
-29.96%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$3,101
Rent
-$10,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,101 income − $13,913 expenses = $10,812 out of pocket
Investment Breakdown
|
Purchase Price
$1976k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$395k
Closing costs
1%
$19,763
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,101
Total Expenses
$13,913
Mortgage P&I
323%
$10,007
Property Taxes
59%
$1,823
Home Insurance
19%
$595
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775