Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.62% first-year return on $399k initial cash invested.
-20.62%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$7,263
Rent
-$6,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,263 income − $14,116 expenses = $6,853 out of pocket
Investment Breakdown
|
Purchase Price
$1814k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$363k
Closing costs
1%
$18,136
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,263
Total Expenses
$14,116
Mortgage P&I
125%
$9,091
Property Taxes
12%
$875
Home Insurance
9%
$663
HOA
0%
$0
Property Management
15%
$1,089
CapEx
4%
$291
Vacancy
0%
$0
Maintenance
4%
$291
Other
25%
$1,816