Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.83% first-year return on $384k initial cash invested.
-28.83%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$2,609
Rent
-$9,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,609 income − $11,833 expenses = $9,224 out of pocket
Investment Breakdown
|
Purchase Price
$1743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,425
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,609
Total Expenses
$11,833
Mortgage P&I
329%
$8,591
Property Taxes
52%
$1,363
Home Insurance
24%
$628
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652