Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.04% first-year return on $423k initial cash invested.
-21.04%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$6,555
Rent
-$7,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,555 income − $13,965 expenses = $7,410 out of pocket
Investment Breakdown
|
Purchase Price
$1926k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$385k
Closing costs
1%
$19,264
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,555
Total Expenses
$13,965
Mortgage P&I
147%
$9,619
Property Taxes
8%
$537
Home Insurance
10%
$663
HOA
0%
$0
Property Management
15%
$983
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,639