Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.07% first-year return on $375k initial cash invested.
-20.07%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$5,747
Rent
-$6,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,747 income − $12,019 expenses = $6,272 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
$5,747
Total Expenses
$12,019
Mortgage P&I
146%
$8,419
Property Taxes
4%
$246
Home Insurance
10%
$595
HOA
0%
$0
Property Management
15%
$862
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,437