Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.61% first-year return on $399k initial cash invested.
-17.61%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$9,182
Rent
-$5,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,182 income − $15,036 expenses = $5,854 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
$9,182
Total Expenses
$15,036
Mortgage P&I
99%
$9,091
Property Taxes
10%
$875
Home Insurance
7%
$663
HOA
0%
$0
Property Management
15%
$1,377
CapEx
4%
$367
Vacancy
0%
$0
Maintenance
4%
$367
Other
25%
$2,296