Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.77% first-year return on $407k initial cash invested.
-24.77%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$4,236
Rent
-$8,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,236 income − $12,628 expenses = $8,392 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$12,628
Mortgage P&I
218%
$9,218
Property Taxes
10%
$435
Home Insurance
15%
$648
HOA
7%
$295
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059