Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.89% first-year return on $393k initial cash invested.
-24.89%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$3,849
Rent
-$8,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,849 income − $12,010 expenses = $8,161 out of pocket
Investment Breakdown
|
Purchase Price
$1788k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$358k
Closing costs
1%
$17,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,849
Total Expenses
$12,010
Mortgage P&I
228%
$8,768
Property Taxes
19%
$719
Home Insurance
16%
$626
HOA
1%
$50
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962