Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.05% first-year return on $436k initial cash invested.
-28.05%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$3,840
Rent
-$10,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $14,030 expenses = $10,190 out of pocket
Investment Breakdown
|
Purchase Price
$1990k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$398k
Closing costs
1%
$19,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$14,030
Mortgage P&I
266%
$10,230
Property Taxes
35%
$1,337
Home Insurance
16%
$619
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960