Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.27% first-year return on $375k initial cash invested.
-20.27%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$5,382
Rent
-$6,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,382 income − $11,712 expenses = $6,330 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,382
Total Expenses
$11,712
Mortgage P&I
157%
$8,457
Property Taxes
1%
$77
Home Insurance
11%
$595
HOA
0%
$0
Property Management
15%
$807
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,346