Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.91% first-year return on $374k initial cash invested.
-7.91%
Cash On Cash
5.42%
Cap Rate
0.81
DSCR
$17,611
Rent
-$2,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$17,611 income − $20,076 expenses = $2,465 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$17,611
Total Expenses
$20,076
Mortgage P&I
53%
$9,420
Property Taxes
9%
$1,610
Home Insurance
3%
$593
HOA
0%
$0
Property Management
15%
$2,642
CapEx
4%
$704
Vacancy
0%
$0
Maintenance
4%
$704
Other
25%
$4,403