Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.42% first-year return on $402k initial cash invested.
-28.42%
Cash On Cash
0.55%
Cap Rate
0.08
DSCR
$6,006
Rent
-$9,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,006 income − $15,528 expenses = $9,522 out of pocket
Investment Breakdown
|
Purchase Price
$1829k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$366k
Closing costs
1%
$18,290
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,006
Total Expenses
$15,528
Mortgage P&I
168%
$10,114
Property Taxes
26%
$1,588
Home Insurance
16%
$943
HOA
0%
$0
Property Management
15%
$901
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,502