Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.78% first-year return on $376k initial cash invested.
-31.78%
Cash On Cash
-0.27%
Cap Rate
-0.04
DSCR
$3,333
Rent
-$9,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $13,290 expenses = $9,957 out of pocket
Investment Breakdown
|
Purchase Price
$1705k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$341k
Closing costs
1%
$17,048
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$13,290
Mortgage P&I
283%
$9,446
Property Taxes
49%
$1,633
Home Insurance
18%
$612
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833