Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.26% first-year return on $403k initial cash invested.
-25.26%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$3,368
Rent
-$8,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $11,853 expenses = $8,485 out of pocket
Investment Breakdown
|
Purchase Price
$1834k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$367k
Closing costs
1%
$18,338
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$11,853
Mortgage P&I
273%
$9,190
Property Taxes
11%
$381
Home Insurance
20%
$665
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842