Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.33% first-year return on $403k initial cash invested.
-24.33%
Cash On Cash
1.71%
Cap Rate
0.25
DSCR
$6,927
Rent
-$8,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,927 income − $15,095 expenses = $8,168 out of pocket
Investment Breakdown
|
Purchase Price
$1833k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$367k
Closing costs
1%
$18,326
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,927
Total Expenses
$15,095
Mortgage P&I
152%
$10,508
Property Taxes
8%
$588
Home Insurance
10%
$674
HOA
0%
$0
Property Management
15%
$1,039
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,732