Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.99% first-year return on $396k initial cash invested.
-24.99%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,772
Rent
-$8,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $12,019 expenses = $8,247 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,772
Total Expenses
$12,019
Mortgage P&I
246%
$9,281
Property Taxes
8%
$297
Home Insurance
17%
$630
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$943