Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.18% first-year return on $386k initial cash invested.
-21.18%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$7,244
Rent
-$6,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,244 income − $14,048 expenses = $6,804 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,244
Total Expenses
$14,048
Mortgage P&I
121%
$8,773
Property Taxes
15%
$1,118
Home Insurance
8%
$612
HOA
1%
$67
Property Management
15%
$1,087
CapEx
4%
$290
Vacancy
0%
$0
Maintenance
4%
$290
Other
25%
$1,811