Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.97% first-year return on $420k initial cash invested.
-23.97%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$5,917
Rent
-$8,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,917 income − $14,303 expenses = $8,386 out of pocket
Investment Breakdown
|
Purchase Price
$1914k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$383k
Closing costs
1%
$19,137
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,917
Total Expenses
$14,303
Mortgage P&I
164%
$9,685
Property Taxes
18%
$1,082
Home Insurance
12%
$695
HOA
0%
$0
Property Management
15%
$888
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,479