Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.67% first-year return on $390k initial cash invested.
-25.67%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$3,854
Rent
-$8,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $12,195 expenses = $8,341 out of pocket
Investment Breakdown
|
Purchase Price
$1771k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,707
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$12,195
Mortgage P&I
225%
$8,678
Property Taxes
26%
$1,004
Home Insurance
17%
$663
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964