Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.55% first-year return on $427k initial cash invested.
-26.55%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$3,725
Rent
-$9,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,725 income − $13,181 expenses = $9,456 out of pocket
Investment Breakdown
|
Purchase Price
$1949k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$390k
Closing costs
1%
$19,491
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,725
Total Expenses
$13,181
Mortgage P&I
262%
$9,761
Property Taxes
25%
$933
Home Insurance
19%
$699
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931