Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.77% first-year return on $386k initial cash invested.
-28.77%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$2,339
Rent
-$9,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,339 income − $11,601 expenses = $9,262 out of pocket
Investment Breakdown
|
Purchase Price
$1754k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$351k
Closing costs
1%
$17,538
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,339
Total Expenses
$11,601
Mortgage P&I
382%
$8,925
Property Taxes
39%
$922
Home Insurance
27%
$630
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585