Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.9% first-year return on $407k initial cash invested.
-24.9%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$3,858
Rent
-$8,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $12,293 expenses = $8,435 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
$3,858
Total Expenses
$12,293
Mortgage P&I
243%
$9,359
Property Taxes
11%
$435
Home Insurance
17%
$648
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964