Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.41% first-year return on $427k initial cash invested.
-24.41%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$4,596
Rent
-$8,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,596 income − $13,290 expenses = $8,694 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
$4,596
Total Expenses
$13,290
Mortgage P&I
210%
$9,642
Property Taxes
13%
$602
Home Insurance
18%
$840
HOA
0%
$0
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,149