Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.41% first-year return on $398k initial cash invested.
-20.41%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$6,522
Rent
-$6,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,522 income − $13,296 expenses = $6,774 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
$6,522
Total Expenses
$13,296
Mortgage P&I
139%
$9,066
Property Taxes
5%
$312
Home Insurance
12%
$788
HOA
0%
$0
Property Management
15%
$978
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,630