Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.39% first-year return on $412k initial cash invested.
-31.39%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$4,204
Rent
-$10,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,204 income − $14,990 expenses = $10,786 out of pocket
Investment Breakdown
|
Purchase Price
$1878k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$376k
Closing costs
1%
$18,775
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,204
Total Expenses
$14,990
Mortgage P&I
251%
$10,532
Property Taxes
43%
$1,800
Home Insurance
15%
$640
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051