Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.16% first-year return on $397k initial cash invested.
-25.16%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$4,522
Rent
-$8,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,522 income − $12,837 expenses = $8,315 out of pocket
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$360k
Closing costs
1%
$18,024
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,522
Total Expenses
$12,837
Mortgage P&I
200%
$9,035
Property Taxes
22%
$1,006
Home Insurance
14%
$626
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130