Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.86% first-year return on $389k initial cash invested.
-31.86%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$3,465
Rent
-$10,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $13,794 expenses = $10,329 out of pocket
Investment Breakdown
|
Purchase Price
$1767k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$353k
Closing costs
1%
$17,670
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$13,794
Mortgage P&I
289%
$10,005
Property Taxes
41%
$1,427
Home Insurance
18%
$618
HOA
2%
$80
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866