Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.69% first-year return on $438k initial cash invested.
-34.69%
Cash On Cash
-1.54%
Cap Rate
-0.26
DSCR
$2,308
Rent
-$12,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $14,962 expenses = $12,654 out of pocket
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,308
Total Expenses
$14,962
Mortgage P&I
433%
$9,999
Property Taxes
44%
$1,008
Home Insurance
30%
$700
HOA
93%
$2,148
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577