Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.93% first-year return on $380k initial cash invested.
-25.93%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$5,438
Rent
-$8,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,438 income − $13,647 expenses = $8,209 out of pocket
Investment Breakdown
|
Purchase Price
$1723k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$345k
Closing costs
1%
$17,234
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,438
Total Expenses
$13,647
Mortgage P&I
161%
$8,735
Property Taxes
31%
$1,688
Home Insurance
11%
$612
HOA
0%
$0
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,360