Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.46% first-year return on $381k initial cash invested.
-23.46%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$5,044
Rent
-$7,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,044 income − $12,491 expenses = $7,447 out of pocket
Investment Breakdown
|
Purchase Price
$1729k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$346k
Closing costs
1%
$17,285
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,044
Total Expenses
$12,491
Mortgage P&I
176%
$8,854
Property Taxes
11%
$575
Home Insurance
13%
$640
HOA
0%
$0
Property Management
15%
$757
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,261