Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.26% first-year return on $392k initial cash invested.
-17.26%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$8,269
Rent
-$5,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,269 income − $13,907 expenses = $5,638 out of pocket
Investment Breakdown
|
Purchase Price
$1781k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$356k
Closing costs
1%
$17,812
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,269
Total Expenses
$13,907
Mortgage P&I
109%
$9,036
Property Taxes
2%
$134
Home Insurance
9%
$768
HOA
0%
$0
Property Management
15%
$1,240
CapEx
4%
$331
Vacancy
0%
$0
Maintenance
4%
$331
Other
25%
$2,067