Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.79% first-year return on $394k initial cash invested.
-24.79%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$4,761
Rent
-$8,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,761 income − $12,894 expenses = $8,133 out of pocket
Investment Breakdown
|
Purchase Price
$1789k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,761
Total Expenses
$12,894
Mortgage P&I
190%
$9,050
Property Taxes
20%
$956
Home Insurance
13%
$604
HOA
0%
$0
Property Management
15%
$714
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,190