Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.49% first-year return on $423k initial cash invested.
-24.49%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$6,542
Rent
-$8,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,542 income − $15,165 expenses = $8,623 out of pocket
Investment Breakdown
|
Purchase Price
$1927k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$385k
Closing costs
1%
$19,266
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,542
Total Expenses
$15,165
Mortgage P&I
145%
$9,503
Property Taxes
28%
$1,825
Home Insurance
11%
$696
HOA
0%
$0
Property Management
15%
$981
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,636