Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.81% first-year return on $420k initial cash invested.
-24.81%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$5,018
Rent
-$8,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,018 income − $13,699 expenses = $8,681 out of pocket
Investment Breakdown
|
Purchase Price
$1913k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$383k
Closing costs
1%
$19,134
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,018
Total Expenses
$13,699
Mortgage P&I
191%
$9,581
Property Taxes
20%
$1,011
Home Insurance
14%
$698
HOA
0%
$0
Property Management
15%
$753
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,254