Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.66% first-year return on $391k initial cash invested.
-34.66%
Cash On Cash
-1.6%
Cap Rate
-0.27
DSCR
$0
Rent
-$11,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $11,287 expenses = $11,287 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
$0
Total Expenses
$11,287
Mortgage P&I
89190000%
$8,919
Property Taxes
17470000%
$1,747
Home Insurance
6210000%
$621
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0