Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.36% first-year return on $384k initial cash invested.
-28.36%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$4,096
Rent
-$9,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $13,172 expenses = $9,076 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
$4,096
Total Expenses
$13,172
Mortgage P&I
214%
$8,747
Property Taxes
45%
$1,847
Home Insurance
15%
$612
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024