Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.64% first-year return on $387k initial cash invested.
-23.64%
Cash On Cash
0.8%
Cap Rate
0.14
DSCR
$4,679
Rent
-$7,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,679 income − $12,299 expenses = $7,620 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
$4,679
Total Expenses
$12,299
Mortgage P&I
184%
$8,602
Property Taxes
18%
$844
Home Insurance
13%
$607
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170