Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.73% first-year return on $408k initial cash invested.
-28.73%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$1,839
Rent
-$9,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,839 income − $11,618 expenses = $9,779 out of pocket
Investment Breakdown
|
Purchase Price
$1859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$372k
Closing costs
1%
$18,590
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,839
Total Expenses
$11,618
Mortgage P&I
500%
$9,203
Property Taxes
48%
$880
Home Insurance
35%
$651
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460