Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.56% first-year return on $377k initial cash invested.
-18.56%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$7,809
Rent
-$5,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,809 income − $13,646 expenses = $5,837 out of pocket
Investment Breakdown
|
Purchase Price
$1712k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$342k
Closing costs
1%
$17,115
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,809
Total Expenses
$13,646
Mortgage P&I
106%
$8,281
Property Taxes
14%
$1,093
Home Insurance
7%
$525
HOA
0%
$0
Property Management
15%
$1,171
CapEx
4%
$312
Vacancy
0%
$0
Maintenance
4%
$312
Other
25%
$1,952