Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.18% first-year return on $395k initial cash invested.
-30.18%
Cash On Cash
-0.65%
Cap Rate
-0.11
DSCR
$3,365
Rent
-$9,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,365 income − $13,298 expenses = $9,933 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,365
Total Expenses
$13,298
Mortgage P&I
262%
$8,831
Property Taxes
43%
$1,462
Home Insurance
19%
$628
HOA
23%
$761
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841