Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.77% first-year return on $380k initial cash invested.
-26.77%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$4,926
Rent
-$8,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,926 income − $13,400 expenses = $8,474 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
$4,926
Total Expenses
$13,400
Mortgage P&I
177%
$8,735
Property Taxes
34%
$1,688
Home Insurance
12%
$612
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232