Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.16% first-year return on $387k initial cash invested.
-27.16%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$4,423
Rent
-$8,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,423 income − $13,184 expenses = $8,761 out of pocket
Investment Breakdown
|
Purchase Price
$1757k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$351k
Closing costs
1%
$17,573
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,423
Total Expenses
$13,184
Mortgage P&I
200%
$8,863
Property Taxes
29%
$1,301
Home Insurance
14%
$630
HOA
6%
$267
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106