Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.09% first-year return on $398k initial cash invested.
-20.09%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$6,731
Rent
-$6,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,731 income − $13,397 expenses = $6,666 out of pocket
Investment Breakdown
|
Purchase Price
$1811k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$362k
Closing costs
1%
$18,105
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,731
Total Expenses
$13,397
Mortgage P&I
135%
$9,066
Property Taxes
5%
$312
Home Insurance
12%
$788
HOA
0%
$0
Property Management
15%
$1,010
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,683