Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.88% first-year return on $395k initial cash invested.
-28.88%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$3,797
Rent
-$9,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,797 income − $13,302 expenses = $9,505 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,797
Total Expenses
$13,302
Mortgage P&I
249%
$9,468
Property Taxes
36%
$1,383
Home Insurance
17%
$628
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949