Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $394k initial cash invested.
-23.59%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$5,148
Rent
-$7,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,148 income − $12,894 expenses = $7,746 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,904
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,148
Total Expenses
$12,894
Mortgage P&I
177%
$9,130
Property Taxes
12%
$630
Home Insurance
13%
$663
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,287