Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.93% first-year return on $424k initial cash invested.
-27.93%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$3,009
Rent
-$9,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,009 income − $12,879 expenses = $9,870 out of pocket
Investment Breakdown
|
Purchase Price
$1934k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$424k
Downpayment
20%
$387k
Closing costs
1%
$19,336
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,009
Total Expenses
$12,879
Mortgage P&I
327%
$9,828
Property Taxes
30%
$908
Home Insurance
23%
$700
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752