Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.24% first-year return on $393k initial cash invested.
-25.24%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$3,629
Rent
-$8,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,629 income − $11,904 expenses = $8,275 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
$3,629
Total Expenses
$11,904
Mortgage P&I
242%
$8,768
Property Taxes
20%
$719
Home Insurance
17%
$626
HOA
1%
$50
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907