Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.8% first-year return on $426k initial cash invested.
-34.8%
Cash On Cash
-0.91%
Cap Rate
-0.14
DSCR
$2,095
Rent
-$12,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,095 income − $14,458 expenses = $12,363 out of pocket
Investment Breakdown
|
Purchase Price
$1944k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$389k
Closing costs
1%
$19,443
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,095
Total Expenses
$14,458
Mortgage P&I
516%
$10,810
Property Taxes
56%
$1,181
Home Insurance
35%
$732
HOA
35%
$729
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524