Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.7% first-year return on $392k initial cash invested.
-34.7%
Cash On Cash
-0.85%
Cap Rate
-0.13
DSCR
$1,980
Rent
-$11,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,980 income − $13,308 expenses = $11,328 out of pocket
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$356k
Closing costs
1%
$17,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,980
Total Expenses
$13,308
Mortgage P&I
504%
$9,985
Property Taxes
88%
$1,750
Home Insurance
31%
$623
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495