Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.08% first-year return on $396k initial cash invested.
-30.08%
Cash On Cash
-0.56%
Cap Rate
-0.09
DSCR
$3,851
Rent
-$9,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,851 income − $13,776 expenses = $9,925 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,851
Total Expenses
$13,776
Mortgage P&I
232%
$8,928
Property Taxes
45%
$1,714
Home Insurance
16%
$630
HOA
17%
$655
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963