Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.28% first-year return on $390k initial cash invested.
-34.28%
Cash On Cash
-0.89%
Cap Rate
-0.13
DSCR
$2,194
Rent
-$11,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $13,329 expenses = $11,135 out of pocket
Investment Breakdown
|
Purchase Price
$1770k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,702
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,194
Total Expenses
$13,329
Mortgage P&I
444%
$9,740
Property Taxes
80%
$1,761
Home Insurance
29%
$647
HOA
6%
$128
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548