Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.06% first-year return on $408k initial cash invested.
-21.06%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$7,766
Rent
-$7,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,766 income − $14,924 expenses = $7,158 out of pocket
Investment Breakdown
|
Purchase Price
$1856k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$371k
Closing costs
1%
$18,564
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,766
Total Expenses
$14,924
Mortgage P&I
117%
$9,093
Property Taxes
19%
$1,441
Home Insurance
9%
$661
HOA
0%
$0
Property Management
15%
$1,165
CapEx
4%
$311
Vacancy
0%
$0
Maintenance
4%
$311
Other
25%
$1,942