Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.98% first-year return on $396k initial cash invested.
-29.98%
Cash On Cash
-0.54%
Cap Rate
-0.09
DSCR
$3,910
Rent
-$9,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,910 income − $13,803 expenses = $9,893 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
$3,910
Total Expenses
$13,803
Mortgage P&I
228%
$8,928
Property Taxes
44%
$1,714
Home Insurance
16%
$630
HOA
17%
$655
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978