Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.61% first-year return on $427k initial cash invested.
-26.61%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$5,190
Rent
-$9,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,190 income − $14,650 expenses = $9,460 out of pocket
Investment Breakdown
|
Purchase Price
$1946k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$389k
Closing costs
1%
$19,456
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,190
Total Expenses
$14,650
Mortgage P&I
191%
$9,923
Property Taxes
30%
$1,536
Home Insurance
13%
$699
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298