Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.49% first-year return on $386k initial cash invested.
-24.49%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$5,195
Rent
-$7,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,195 income − $13,064 expenses = $7,869 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
$5,195
Total Expenses
$13,064
Mortgage P&I
169%
$8,773
Property Taxes
22%
$1,118
Home Insurance
12%
$612
HOA
1%
$67
Property Management
15%
$779
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,299