Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.04% first-year return on $395k initial cash invested.
-27.04%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$5,657
Rent
-$8,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,657 income − $14,555 expenses = $8,898 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,657
Total Expenses
$14,555
Mortgage P&I
173%
$9,814
Property Taxes
25%
$1,398
Home Insurance
11%
$628
HOA
0%
$0
Property Management
15%
$849
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,414