Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.02% first-year return on $413k initial cash invested.
-24.02%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$4,530
Rent
-$8,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,530 income − $12,795 expenses = $8,265 out of pocket
Investment Breakdown
|
Purchase Price
$1881k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$376k
Closing costs
1%
$18,807
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,530
Total Expenses
$12,795
Mortgage P&I
210%
$9,528
Property Taxes
9%
$393
Home Insurance
15%
$700
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132