Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.76% first-year return on $412k initial cash invested.
-25.76%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$5,441
Rent
-$8,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,441 income − $14,286 expenses = $8,845 out of pocket
Investment Breakdown
|
Purchase Price
$1876k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$375k
Closing costs
1%
$18,761
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,441
Total Expenses
$14,286
Mortgage P&I
172%
$9,341
Property Taxes
32%
$1,721
Home Insurance
11%
$612
HOA
0%
$0
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,360