Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.03% first-year return on $385k initial cash invested.
-25.03%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$4,030
Rent
-$8,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $12,067 expenses = $8,037 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$12,067
Mortgage P&I
214%
$8,642
Property Taxes
22%
$879
Home Insurance
15%
$612
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008