Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.75% first-year return on $396k initial cash invested.
-33.75%
Cash On Cash
-1.35%
Cap Rate
-0.22
DSCR
$0
Rent
-$11,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $11,139 expenses = $11,139 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.5%
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
$0
Total Expenses
$11,139
Mortgage P&I
91070000%
$9,107
Property Taxes
9870000%
$987
Home Insurance
6300000%
$630
HOA
4150000%
$415
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0