Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.34% first-year return on $406k initial cash invested.
-31.34%
Cash On Cash
-0.8%
Cap Rate
-0.13
DSCR
$1,103
Rent
-$10,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,103 income − $11,705 expenses = $10,602 out of pocket
Investment Breakdown
|
Purchase Price
$1847k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$369k
Closing costs
1%
$18,474
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,103
Total Expenses
$11,705
Mortgage P&I
846%
$9,329
Property Taxes
107%
$1,184
Home Insurance
60%
$663
HOA
0%
$0
Property Management
15%
$165
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$276