Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.07% first-year return on $403k initial cash invested.
-27.07%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$3,734
Rent
-$9,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $12,835 expenses = $9,101 out of pocket
Investment Breakdown
|
Purchase Price
$1835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$367k
Closing costs
1%
$18,354
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$12,835
Mortgage P&I
246%
$9,199
Property Taxes
37%
$1,372
Home Insurance
13%
$472
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934