Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.91% first-year return on $394k initial cash invested.
-23.91%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$4,229
Rent
-$7,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,229 income − $12,072 expenses = $7,843 out of pocket
Investment Breakdown
|
Purchase Price
$1789k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,229
Total Expenses
$12,072
Mortgage P&I
212%
$8,982
Property Taxes
10%
$403
Home Insurance
15%
$626
HOA
1%
$32
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,057