Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.57% first-year return on $406k initial cash invested.
-35.57%
Cash On Cash
-1.1%
Cap Rate
-0.17
DSCR
$1,785
Rent
-$12,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,785 income − $13,819 expenses = $12,034 out of pocket
Investment Breakdown
|
Purchase Price
$1848k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$370k
Closing costs
1%
$18,475
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,785
Total Expenses
$13,819
Mortgage P&I
575%
$10,268
Property Taxes
102%
$1,820
Home Insurance
37%
$665
HOA
12%
$210
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446