Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.69% first-year return on $375k initial cash invested.
-28.69%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$4,112
Rent
-$8,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $13,074 expenses = $8,962 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$13,074
Mortgage P&I
216%
$8,867
Property Taxes
40%
$1,628
Home Insurance
14%
$595
HOA
0%
$11
Property Management
15%
$617
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028