Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.28% first-year return on $423k initial cash invested.
-21.28%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$8,712
Rent
-$7,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,712 income − $16,205 expenses = $7,493 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
$8,712
Total Expenses
$16,205
Mortgage P&I
109%
$9,503
Property Taxes
21%
$1,825
Home Insurance
8%
$696
HOA
0%
$0
Property Management
15%
$1,307
CapEx
4%
$348
Vacancy
0%
$0
Maintenance
4%
$348
Other
25%
$2,178