Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.05% first-year return on $382k initial cash invested.
-28.05%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$3,734
Rent
-$8,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $12,660 expenses = $8,926 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
$3,734
Total Expenses
$12,660
Mortgage P&I
232%
$8,678
Property Taxes
42%
$1,560
Home Insurance
17%
$630
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934