Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.42% first-year return on $389k initial cash invested.
-27.42%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$3,921
Rent
-$8,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,921 income − $12,817 expenses = $8,896 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
$3,921
Total Expenses
$12,817
Mortgage P&I
228%
$8,955
Property Taxes
34%
$1,350
Home Insurance
16%
$630
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980