Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.66% first-year return on $427k initial cash invested.
-29.66%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$3,844
Rent
-$10,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,844 income − $14,397 expenses = $10,553 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
$3,844
Total Expenses
$14,397
Mortgage P&I
257%
$9,891
Property Taxes
51%
$1,962
Home Insurance
18%
$698
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$961