Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.05% first-year return on $389k initial cash invested.
-27.05%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$4,152
Rent
-$8,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,152 income − $12,928 expenses = $8,776 out of pocket
Investment Breakdown
|
Purchase Price
$1768k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$354k
Closing costs
1%
$17,683
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,152
Total Expenses
$12,928
Mortgage P&I
216%
$8,955
Property Taxes
33%
$1,350
Home Insurance
15%
$630
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038