Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.56% first-year return on $387k initial cash invested.
-27.56%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$4,178
Rent
-$8,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,178 income − $13,066 expenses = $8,888 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
$4,178
Total Expenses
$13,066
Mortgage P&I
212%
$8,863
Property Taxes
31%
$1,301
Home Insurance
15%
$630
HOA
6%
$267
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044