Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.15% first-year return on $427k initial cash invested.
-24.15%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$4,775
Rent
-$8,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,775 income − $13,376 expenses = $8,601 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$390k
Closing costs
1%
$19,497
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,775
Total Expenses
$13,376
Mortgage P&I
202%
$9,642
Property Taxes
13%
$602
Home Insurance
18%
$840
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194