Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.13% first-year return on $390k initial cash invested.
-28.13%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$4,048
Rent
-$9,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $13,191 expenses = $9,143 out of pocket
Investment Breakdown
|
Purchase Price
$1772k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,718
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$13,191
Mortgage P&I
218%
$8,834
Property Taxes
44%
$1,784
Home Insurance
16%
$630
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012