Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.98% first-year return on $386k initial cash invested.
-28.98%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$2,207
Rent
-$9,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,207 income − $11,536 expenses = $9,329 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
$2,207
Total Expenses
$11,536
Mortgage P&I
404%
$8,925
Property Taxes
42%
$922
Home Insurance
29%
$630
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552