Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.5% first-year return on $396k initial cash invested.
-24.5%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,829
Rent
-$8,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,829 income − $11,913 expenses = $8,084 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,829
Total Expenses
$11,913
Mortgage P&I
238%
$9,094
Property Taxes
9%
$352
Home Insurance
16%
$630
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957