Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.68% first-year return on $375k initial cash invested.
-20.68%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$5,626
Rent
-$6,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,626 income − $12,086 expenses = $6,460 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,626
Total Expenses
$12,086
Mortgage P&I
151%
$8,500
Property Taxes
5%
$291
Home Insurance
11%
$595
HOA
0%
$0
Property Management
15%
$844
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,406