Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.74% first-year return on $385k initial cash invested.
-29.74%
Cash On Cash
-0.54%
Cap Rate
-0.09
DSCR
$0
Rent
-$9,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $9,554 expenses = $9,554 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
$0
Total Expenses
$9,554
Mortgage P&I
87720000%
$8,772
Property Taxes
1700000%
$170
Home Insurance
6120000%
$612
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0