Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.9% first-year return on $391k initial cash invested.
-26.9%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$5,252
Rent
-$8,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,252 income − $14,023 expenses = $8,771 out of pocket
Investment Breakdown
|
Purchase Price
$1777k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$355k
Closing costs
1%
$17,773
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,252
Total Expenses
$14,023
Mortgage P&I
173%
$9,088
Property Taxes
34%
$1,784
Home Insurance
12%
$630
HOA
0%
$0
Property Management
15%
$788
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,313