Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.71% first-year return on $396k initial cash invested.
-34.71%
Cash On Cash
-1.47%
Cap Rate
-0.25
DSCR
$5,738
Rent
-$11,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,738 income − $17,193 expenses = $11,455 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
$5,738
Total Expenses
$17,193
Mortgage P&I
157%
$9,014
Property Taxes
84%
$4,794
Home Insurance
11%
$630
HOA
0%
$0
Property Management
15%
$861
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,434