Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.04% first-year return on $394k initial cash invested.
-28.04%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$3,125
Rent
-$9,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,125 income − $12,338 expenses = $9,213 out of pocket
Investment Breakdown
|
Purchase Price
$1792k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,917
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,125
Total Expenses
$12,338
Mortgage P&I
292%
$9,118
Property Taxes
32%
$989
Home Insurance
21%
$648
HOA
3%
$83
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781