Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.87% first-year return on $396k initial cash invested.
-21.87%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$6,705
Rent
-$7,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,705 income − $13,916 expenses = $7,211 out of pocket
Investment Breakdown
|
Purchase Price
$1798k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,705
Total Expenses
$13,916
Mortgage P&I
133%
$8,940
Property Taxes
17%
$1,121
Home Insurance
9%
$629
HOA
0%
$8
Property Management
15%
$1,006
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,676