Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.59% first-year return on $424k initial cash invested.
-22.59%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$10,585
Rent
-$7,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,585 income − $18,564 expenses = $7,979 out of pocket
Investment Breakdown
|
Purchase Price
$1933k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$424k
Downpayment
20%
$387k
Closing costs
1%
$19,327
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,585
Total Expenses
$18,564
Mortgage P&I
92%
$9,710
Property Taxes
29%
$3,076
Home Insurance
7%
$698
HOA
0%
$0
Property Management
15%
$1,588
CapEx
4%
$423
Vacancy
0%
$0
Maintenance
4%
$423
Other
25%
$2,646