Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.36% first-year return on $422k initial cash invested.
-14.36%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$13,322
Rent
-$5,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,322 income − $18,374 expenses = $5,052 out of pocket
Investment Breakdown
|
Purchase Price
$1924k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$385k
Closing costs
1%
$19,242
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$13,322
Total Expenses
$18,374
Mortgage P&I
71%
$9,517
Property Taxes
13%
$1,765
Home Insurance
5%
$698
HOA
0%
$0
Property Management
15%
$1,998
CapEx
4%
$533
Vacancy
0%
$0
Maintenance
4%
$533
Other
25%
$3,330