Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.48% first-year return on $407k initial cash invested.
-31.48%
Cash On Cash
-0.16%
Cap Rate
-0.02
DSCR
$4,825
Rent
-$10,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,825 income − $15,511 expenses = $10,686 out of pocket
Investment Breakdown
|
Purchase Price
$1854k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$371k
Closing costs
1%
$18,540
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,825
Total Expenses
$15,511
Mortgage P&I
212%
$10,244
Property Taxes
40%
$1,911
Home Insurance
15%
$700
HOA
7%
$340
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206