Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -37.98% first-year return on $438k initial cash invested.
-37.98%
Cash On Cash
-2.31%
Cap Rate
-0.39
DSCR
$0
Rent
-$13,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $13,855 expenses = $13,855 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
$0
Total Expenses
$13,855
Mortgage P&I
99990000%
$9,999
Property Taxes
10080000%
$1,008
Home Insurance
7000000%
$700
HOA
21480000%
$2,148
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0