Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.82% first-year return on $423k initial cash invested.
-27.82%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$4,112
Rent
-$9,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $13,925 expenses = $9,813 out of pocket
Investment Breakdown
|
Purchase Price
$1930k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$386k
Closing costs
1%
$19,299
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$13,925
Mortgage P&I
247%
$10,139
Property Taxes
18%
$727
Home Insurance
17%
$700
HOA
9%
$386
Property Management
15%
$617
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028