Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.7% first-year return on $400k initial cash invested.
-21.7%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$7,445
Rent
-$7,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,445 income − $14,686 expenses = $7,241 out of pocket
Investment Breakdown
|
Purchase Price
$1821k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,208
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,445
Total Expenses
$14,686
Mortgage P&I
122%
$9,066
Property Taxes
19%
$1,381
Home Insurance
9%
$665
HOA
0%
$0
Property Management
15%
$1,117
CapEx
4%
$298
Vacancy
0%
$0
Maintenance
4%
$298
Other
25%
$1,861