Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.89% first-year return on $387k initial cash invested.
-25.89%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$3,282
Rent
-$8,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $11,627 expenses = $8,345 out of pocket
Investment Breakdown
|
Purchase Price
$1756k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$351k
Closing costs
1%
$17,562
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$11,627
Mortgage P&I
262%
$8,602
Property Taxes
26%
$844
Home Insurance
18%
$607
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820