Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.19% first-year return on $389k initial cash invested.
-27.19%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$4,060
Rent
-$8,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,060 income − $12,883 expenses = $8,823 out of pocket
Investment Breakdown
|
Purchase Price
$1768k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$354k
Closing costs
1%
$17,683
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,060
Total Expenses
$12,883
Mortgage P&I
221%
$8,955
Property Taxes
33%
$1,350
Home Insurance
16%
$630
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,015