Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.14% first-year return on $374k initial cash invested.
-29.14%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$3,576
Rent
-$9,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $12,658 expenses = $9,082 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,576
Total Expenses
$12,658
Mortgage P&I
241%
$8,626
Property Taxes
48%
$1,723
Home Insurance
17%
$593
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894