Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.31% first-year return on $386k initial cash invested.
-22.31%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$5,648
Rent
-$7,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,648 income − $12,816 expenses = $7,168 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,648
Total Expenses
$12,816
Mortgage P&I
153%
$8,667
Property Taxes
15%
$826
Home Insurance
11%
$612
HOA
0%
$0
Property Management
15%
$847
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,412