Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.31% first-year return on $385k initial cash invested.
-19.31%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$6,444
Rent
-$6,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,444 income − $12,648 expenses = $6,204 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,444
Total Expenses
$12,648
Mortgage P&I
136%
$8,772
Property Taxes
3%
$170
Home Insurance
10%
$612
HOA
0%
$0
Property Management
15%
$967
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,611