Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.48% first-year return on $400k initial cash invested.
-30.48%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$3,874
Rent
-$10,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $14,045 expenses = $10,171 out of pocket
Investment Breakdown
|
Purchase Price
$1821k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,209
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$14,045
Mortgage P&I
262%
$10,159
Property Taxes
33%
$1,282
Home Insurance
16%
$612
HOA
3%
$133
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968