Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.7% first-year return on $384k initial cash invested.
-28.7%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$3,884
Rent
-$9,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $13,070 expenses = $9,186 out of pocket
Investment Breakdown
|
Purchase Price
$1743k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,431
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$13,070
Mortgage P&I
225%
$8,747
Property Taxes
48%
$1,847
Home Insurance
16%
$612
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971