Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.87% first-year return on $428k initial cash invested.
-26.87%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$3,124
Rent
-$9,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $12,697 expenses = $9,573 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
$3,124
Total Expenses
$12,697
Mortgage P&I
318%
$9,942
Property Taxes
18%
$550
Home Insurance
22%
$682
HOA
1%
$23
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781