Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.36% first-year return on $427k initial cash invested.
-29.36%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$6,830
Rent
-$10,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,830 income − $17,267 expenses = $10,437 out of pocket
Investment Breakdown
|
Purchase Price
$1946k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$389k
Closing costs
1%
$19,457
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,830
Total Expenses
$17,267
Mortgage P&I
153%
$10,482
Property Taxes
30%
$2,027
Home Insurance
12%
$803
HOA
10%
$677
Property Management
15%
$1,024
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,708