Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.18% first-year return on $382k initial cash invested.
-28.18%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$3,651
Rent
-$8,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $12,621 expenses = $8,970 out of pocket
Investment Breakdown
|
Purchase Price
$1733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$347k
Closing costs
1%
$17,329
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$12,621
Mortgage P&I
238%
$8,678
Property Taxes
43%
$1,560
Home Insurance
17%
$630
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913