Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.01% first-year return on $402k initial cash invested.
-28.01%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$3,894
Rent
-$9,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $13,268 expenses = $9,374 out of pocket
Investment Breakdown
|
Purchase Price
$1827k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$365k
Closing costs
1%
$18,265
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,894
Total Expenses
$13,268
Mortgage P&I
237%
$9,248
Property Taxes
35%
$1,365
Home Insurance
17%
$665
HOA
3%
$120
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974