Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.38% first-year return on $428k initial cash invested.
-28.38%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$2,093
Rent
-$10,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,093 income − $12,202 expenses = $10,109 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,093
Total Expenses
$12,202
Mortgage P&I
475%
$9,942
Property Taxes
26%
$550
Home Insurance
33%
$682
HOA
1%
$23
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523