Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.49% first-year return on $396k initial cash invested.
-34.49%
Cash On Cash
-1.42%
Cap Rate
-0.24
DSCR
$5,875
Rent
-$11,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,875 income − $17,258 expenses = $11,383 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,875
Total Expenses
$17,258
Mortgage P&I
153%
$9,014
Property Taxes
82%
$4,794
Home Insurance
11%
$630
HOA
0%
$0
Property Management
15%
$881
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,469