Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.67% first-year return on $443k initial cash invested.
-29.67%
Cash On Cash
-0.46%
Cap Rate
-0.08
DSCR
$5,199
Rent
-$10,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,199 income − $16,143 expenses = $10,944 out of pocket
Investment Breakdown
|
Purchase Price
$2022k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$443k
Downpayment
20%
$404k
Closing costs
1%
$20,218
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,199
Total Expenses
$16,143
Mortgage P&I
192%
$9,959
Property Taxes
58%
$3,006
Home Insurance
13%
$682
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300