Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.74% first-year return on $438k initial cash invested.
-33.74%
Cash On Cash
-1.32%
Cap Rate
-0.22
DSCR
$2,974
Rent
-$12,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,974 income − $15,283 expenses = $12,309 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
$2,974
Total Expenses
$15,283
Mortgage P&I
336%
$9,999
Property Taxes
34%
$1,008
Home Insurance
24%
$700
HOA
72%
$2,148
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744