Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.55% first-year return on $427k initial cash invested.
-32.55%
Cash On Cash
-1%
Cap Rate
-0.16
DSCR
$1,860
Rent
-$11,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $13,443 expenses = $11,583 out of pocket
Investment Breakdown
|
Purchase Price
$1948k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$390k
Closing costs
1%
$19,476
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,860
Total Expenses
$13,443
Mortgage P&I
532%
$9,891
Property Taxes
105%
$1,962
Home Insurance
38%
$698
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465