Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.1% first-year return on $427k initial cash invested.
-22.1%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$7,128
Rent
-$7,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,128 income − $14,998 expenses = $7,870 out of pocket
Investment Breakdown
|
Purchase Price
$1949k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$390k
Closing costs
1%
$19,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,128
Total Expenses
$14,998
Mortgage P&I
140%
$10,007
Property Taxes
12%
$888
Home Insurance
10%
$682
HOA
0%
$0
Property Management
15%
$1,069
CapEx
4%
$285
Vacancy
0%
$0
Maintenance
4%
$285
Other
25%
$1,782