Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.92% first-year return on $409k initial cash invested.
-21.92%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$6,889
Rent
-$7,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,889 income − $14,351 expenses = $7,462 out of pocket
Investment Breakdown
|
Purchase Price
$1860k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$372k
Closing costs
1%
$18,598
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,889
Total Expenses
$14,351
Mortgage P&I
134%
$9,248
Property Taxes
16%
$1,131
Home Insurance
10%
$665
HOA
0%
$0
Property Management
15%
$1,033
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,722