Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.56% first-year return on $396k initial cash invested.
-30.56%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$4,484
Rent
-$10,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,484 income − $14,580 expenses = $10,096 out of pocket
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,019
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,484
Total Expenses
$14,580
Mortgage P&I
223%
$10,014
Property Taxes
40%
$1,780
Home Insurance
14%
$634
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,121