Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.99% first-year return on $396k initial cash invested.
-30.99%
Cash On Cash
-0.61%
Cap Rate
-0.1
DSCR
$2,668
Rent
-$10,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $12,892 expenses = $10,224 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,998
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$12,892
Mortgage P&I
345%
$9,196
Property Taxes
67%
$1,785
Home Insurance
24%
$630
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667