Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.74% first-year return on $403k initial cash invested.
-26.74%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$3,843
Rent
-$8,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,843 income − $12,817 expenses = $8,974 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
$3,843
Total Expenses
$12,817
Mortgage P&I
237%
$9,122
Property Taxes
31%
$1,186
Home Insurance
17%
$664
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$961