Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.49% first-year return on $381k initial cash invested.
-23.49%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$5,578
Rent
-$7,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,578 income − $13,039 expenses = $7,461 out of pocket
Investment Breakdown
|
Purchase Price
$1729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$346k
Closing costs
1%
$17,289
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,578
Total Expenses
$13,039
Mortgage P&I
155%
$8,667
Property Taxes
19%
$1,083
Home Insurance
11%
$612
HOA
0%
$0
Property Management
15%
$837
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,394