Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.68% first-year return on $391k initial cash invested.
-26.68%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$4,997
Rent
-$8,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,997 income − $13,686 expenses = $8,689 out of pocket
Investment Breakdown
|
Purchase Price
$1775k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$355k
Closing costs
1%
$17,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,997
Total Expenses
$13,686
Mortgage P&I
178%
$8,919
Property Taxes
35%
$1,747
Home Insurance
12%
$621
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,249