Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.56% first-year return on $386k initial cash invested.
-23.56%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$5,774
Rent
-$7,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,774 income − $13,342 expenses = $7,568 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
$5,774
Total Expenses
$13,342
Mortgage P&I
152%
$8,773
Property Taxes
19%
$1,118
Home Insurance
11%
$612
HOA
1%
$67
Property Management
15%
$866
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,444