Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.69% first-year return on $403k initial cash invested.
-32.69%
Cash On Cash
-1.21%
Cap Rate
-0.2
DSCR
$0
Rent
-$10,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $10,972 expenses = $10,972 out of pocket
Investment Breakdown
|
Purchase Price
$1832k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$366k
Closing costs
1%
$18,321
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$10,972
Mortgage P&I
91220000%
$9,122
Property Taxes
11860000%
$1,186
Home Insurance
6640000%
$664
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0