Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.8% first-year return on $396k initial cash invested.
-27.8%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$1,916
Rent
-$9,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $11,090 expenses = $9,174 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,916
Total Expenses
$11,090
Mortgage P&I
476%
$9,116
Property Taxes
22%
$424
Home Insurance
33%
$630
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479