Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.83% first-year return on $396k initial cash invested.
-30.83%
Cash On Cash
-0.58%
Cap Rate
-0.09
DSCR
$2,762
Rent
-$10,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $12,935 expenses = $10,173 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
$2,762
Total Expenses
$12,935
Mortgage P&I
333%
$9,196
Property Taxes
65%
$1,785
Home Insurance
23%
$630
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690