Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.88% first-year return on $396k initial cash invested.
-32.88%
Cash On Cash
-0.39%
Cap Rate
-0.06
DSCR
$4,385
Rent
-$10,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,385 income − $15,238 expenses = $10,853 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,004
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,385
Total Expenses
$15,238
Mortgage P&I
230%
$10,100
Property Taxes
42%
$1,828
Home Insurance
15%
$656
HOA
13%
$550
Property Management
15%
$658
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,096