Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.21% first-year return on $375k initial cash invested.
-20.21%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$5,660
Rent
-$6,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,660 income − $11,976 expenses = $6,316 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,660
Total Expenses
$11,976
Mortgage P&I
149%
$8,419
Property Taxes
4%
$246
Home Insurance
11%
$595
HOA
0%
$0
Property Management
15%
$849
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,415