Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.11% first-year return on $386k initial cash invested.
-21.11%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$6,386
Rent
-$6,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,386 income − $13,169 expenses = $6,783 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
$6,386
Total Expenses
$13,169
Mortgage P&I
136%
$8,667
Property Taxes
13%
$826
Home Insurance
10%
$612
HOA
0%
$0
Property Management
15%
$958
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,596