Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.28% first-year return on $379k initial cash invested.
-24.28%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$3,672
Rent
-$7,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,672 income − $11,350 expenses = $7,678 out of pocket
Investment Breakdown
|
Purchase Price
$1721k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$344k
Closing costs
1%
$17,214
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,672
Total Expenses
$11,350
Mortgage P&I
235%
$8,614
Property Taxes
10%
$369
Home Insurance
16%
$604
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918