Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.1% first-year return on $385k initial cash invested.
-20.1%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$5,956
Rent
-$6,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,956 income − $12,412 expenses = $6,456 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
$5,956
Total Expenses
$12,412
Mortgage P&I
147%
$8,772
Property Taxes
3%
$170
Home Insurance
10%
$612
HOA
0%
$0
Property Management
15%
$893
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,489