Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.48% first-year return on $405k initial cash invested.
-21.48%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$7,596
Rent
-$7,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,596 income − $14,835 expenses = $7,239 out of pocket
Investment Breakdown
|
Purchase Price
$1841k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$368k
Closing costs
1%
$18,405
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,596
Total Expenses
$14,835
Mortgage P&I
123%
$9,350
Property Taxes
12%
$949
Home Insurance
10%
$770
HOA
2%
$120
Property Management
15%
$1,139
CapEx
4%
$304
Vacancy
0%
$0
Maintenance
4%
$304
Other
25%
$1,899