Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.44% first-year return on $436k initial cash invested.
-28.44%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$3,569
Rent
-$10,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,569 income − $13,899 expenses = $10,330 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
$3,569
Total Expenses
$13,899
Mortgage P&I
287%
$10,230
Property Taxes
37%
$1,337
Home Insurance
17%
$619
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892