Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.72% first-year return on $428k initial cash invested.
-23.72%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$6,228
Rent
-$8,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,228 income − $14,690 expenses = $8,462 out of pocket
Investment Breakdown
|
Purchase Price
$1953k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$391k
Closing costs
1%
$19,529
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,228
Total Expenses
$14,690
Mortgage P&I
157%
$9,779
Property Taxes
20%
$1,222
Home Insurance
11%
$700
HOA
0%
$0
Property Management
15%
$934
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,557