Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.46% first-year return on $391k initial cash invested.
-26.46%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$5,529
Rent
-$8,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,529 income − $14,155 expenses = $8,626 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
$5,529
Total Expenses
$14,155
Mortgage P&I
164%
$9,088
Property Taxes
32%
$1,784
Home Insurance
11%
$630
HOA
0%
$0
Property Management
15%
$829
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,382