Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.97% first-year return on $407k initial cash invested.
-25.97%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$3,166
Rent
-$8,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $11,963 expenses = $8,797 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$11,963
Mortgage P&I
296%
$9,359
Property Taxes
14%
$435
Home Insurance
20%
$648
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792