Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.06% first-year return on $375k initial cash invested.
-26.06%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$3,665
Rent
-$8,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,665 income − $11,798 expenses = $8,133 out of pocket
Investment Breakdown
|
Purchase Price
$1698k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,978
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,665
Total Expenses
$11,798
Mortgage P&I
238%
$8,728
Property Taxes
9%
$337
Home Insurance
17%
$611
HOA
10%
$362
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916