Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.52% first-year return on $414k initial cash invested.
-26.52%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$2,518
Rent
-$9,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,518 income − $11,664 expenses = $9,146 out of pocket
Investment Breakdown
|
Purchase Price
$1885k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$377k
Closing costs
1%
$18,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$11,664
Mortgage P&I
372%
$9,369
Property Taxes
17%
$425
Home Insurance
26%
$660
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630