Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.96% first-year return on $394k initial cash invested.
-27.96%
Cash On Cash
0%
Cap Rate
0
DSCR
$2,095
Rent
-$9,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,095 income − $11,272 expenses = $9,177 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,095
Total Expenses
$11,272
Mortgage P&I
434%
$9,089
Property Taxes
15%
$321
Home Insurance
30%
$626
HOA
11%
$230
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524