Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.76% first-year return on $407k initial cash invested.
-27.76%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$2,589
Rent
-$9,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $11,992 expenses = $9,403 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,589
Total Expenses
$11,992
Mortgage P&I
362%
$9,367
Property Taxes
28%
$734
Home Insurance
25%
$648
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647