Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.93% first-year return on $375k initial cash invested.
-25.93%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$3,740
Rent
-$8,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,740 income − $11,834 expenses = $8,094 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
$3,740
Total Expenses
$11,834
Mortgage P&I
233%
$8,728
Property Taxes
9%
$337
Home Insurance
16%
$611
HOA
10%
$362
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935