Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.29% first-year return on $397k initial cash invested.
-24.29%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$5,080
Rent
-$8,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,080 income − $13,105 expenses = $8,025 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
$5,080
Total Expenses
$13,105
Mortgage P&I
178%
$9,035
Property Taxes
20%
$1,006
Home Insurance
12%
$626
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,270