Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.04% first-year return on $394k initial cash invested.
-25.04%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$4,232
Rent
-$8,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,232 income − $12,454 expenses = $8,222 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
$4,232
Total Expenses
$12,454
Mortgage P&I
216%
$9,130
Property Taxes
15%
$630
Home Insurance
16%
$663
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058