Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.96% first-year return on $386k initial cash invested.
-25.96%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$2,277
Rent
-$8,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $10,617 expenses = $8,340 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,277
Total Expenses
$10,617
Mortgage P&I
391%
$8,910
Property Taxes
0%
$2
Home Insurance
27%
$612
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569