Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.13% first-year return on $407k initial cash invested.
-20.13%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$11,957
Rent
-$6,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,957 income − $18,777 expenses = $6,820 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,957
Total Expenses
$18,777
Mortgage P&I
80%
$9,538
Property Taxes
24%
$2,852
Home Insurance
5%
$648
HOA
0%
$0
Property Management
15%
$1,794
CapEx
4%
$478
Vacancy
0%
$0
Maintenance
4%
$478
Other
25%
$2,989