Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.76% first-year return on $408k initial cash invested.
-26.76%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$2,188
Rent
-$9,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $11,279 expenses = $9,091 out of pocket
Investment Breakdown
|
Purchase Price
$1855k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$371k
Closing costs
1%
$18,554
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$11,279
Mortgage P&I
430%
$9,408
Property Taxes
6%
$138
Home Insurance
31%
$682
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$547