Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.04% first-year return on $407k initial cash invested.
-32.04%
Cash On Cash
-0.75%
Cap Rate
-0.12
DSCR
$4,199
Rent
-$10,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,199 income − $15,054 expenses = $10,855 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
$4,199
Total Expenses
$15,054
Mortgage P&I
227%
$9,538
Property Taxes
68%
$2,852
Home Insurance
15%
$648
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050