Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.65% first-year return on $407k initial cash invested.
-24.65%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$6,159
Rent
-$8,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,159 income − $14,522 expenses = $8,363 out of pocket
Investment Breakdown
|
Purchase Price
$1853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$371k
Closing costs
1%
$18,526
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,159
Total Expenses
$14,522
Mortgage P&I
150%
$9,224
Property Taxes
29%
$1,784
Home Insurance
9%
$558
HOA
0%
$0
Property Management
15%
$924
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,540