Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.34% first-year return on $381k initial cash invested.
-21.34%
Cash On Cash
1.62%
Cap Rate
0.26
DSCR
$6,339
Rent
-$6,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,339 income − $13,113 expenses = $6,774 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
$6,339
Total Expenses
$13,113
Mortgage P&I
140%
$8,854
Property Taxes
9%
$575
Home Insurance
10%
$640
HOA
0%
$0
Property Management
15%
$951
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,585