Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.07% first-year return on $394k initial cash invested.
-27.07%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$3,945
Rent
-$8,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $12,839 expenses = $8,894 out of pocket
Investment Breakdown
|
Purchase Price
$1792k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,916
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$12,839
Mortgage P&I
227%
$8,970
Property Taxes
34%
$1,332
Home Insurance
16%
$643
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986