Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.63% first-year return on $384k initial cash invested.
-28.63%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$3,931
Rent
-$9,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,931 income − $13,093 expenses = $9,162 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
$3,931
Total Expenses
$13,093
Mortgage P&I
223%
$8,747
Property Taxes
47%
$1,847
Home Insurance
16%
$612
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983