Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.1% first-year return on $428k initial cash invested.
-21.1%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$9,172
Rent
-$7,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,172 income − $16,688 expenses = $7,516 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,172
Total Expenses
$16,688
Mortgage P&I
106%
$9,767
Property Taxes
20%
$1,836
Home Insurance
7%
$682
HOA
0%
$0
Property Management
15%
$1,376
CapEx
4%
$367
Vacancy
0%
$0
Maintenance
4%
$367
Other
25%
$2,293