Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.96% first-year return on $407k initial cash invested.
-23.96%
Cash On Cash
1.59%
Cap Rate
0.24
DSCR
$7,191
Rent
-$8,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,191 income − $15,326 expenses = $8,135 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%
$18,543
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,191
Total Expenses
$15,326
Mortgage P&I
143%
$10,310
Property Taxes
12%
$863
Home Insurance
10%
$700
HOA
0%
$0
Property Management
15%
$1,079
CapEx
4%
$288
Vacancy
0%
$0
Maintenance
4%
$288
Other
25%
$1,798