Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.41% first-year return on $403k initial cash invested.
-26.41%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$4,163
Rent
-$8,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,163 income − $13,042 expenses = $8,879 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
$4,163
Total Expenses
$13,042
Mortgage P&I
221%
$9,199
Property Taxes
33%
$1,372
Home Insurance
11%
$472
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041