Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.51% first-year return on $395k initial cash invested.
-29.51%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$3,398
Rent
-$9,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,398 income − $13,111 expenses = $9,713 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
$3,398
Total Expenses
$13,111
Mortgage P&I
279%
$9,468
Property Taxes
41%
$1,383
Home Insurance
18%
$628
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850