Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.03% first-year return on $409k initial cash invested.
-20.03%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$8,127
Rent
-$6,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,127 income − $14,945 expenses = $6,818 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
$8,127
Total Expenses
$14,945
Mortgage P&I
114%
$9,248
Property Taxes
14%
$1,131
Home Insurance
8%
$665
HOA
0%
$0
Property Management
15%
$1,219
CapEx
4%
$325
Vacancy
0%
$0
Maintenance
4%
$325
Other
25%
$2,032