Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.44% first-year return on $423k initial cash invested.
-27.44%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$3,769
Rent
-$9,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,769 income − $13,446 expenses = $9,677 out of pocket
Investment Breakdown
|
Purchase Price
$1929k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$386k
Closing costs
1%
$19,294
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,769
Total Expenses
$13,446
Mortgage P&I
255%
$9,619
Property Taxes
35%
$1,320
Home Insurance
19%
$698
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942