Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.38% first-year return on $412k initial cash invested.
-26.38%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$5,038
Rent
-$9,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,038 income − $14,094 expenses = $9,056 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
$5,038
Total Expenses
$14,094
Mortgage P&I
185%
$9,341
Property Taxes
34%
$1,721
Home Insurance
12%
$612
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,260