Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.5% first-year return on $386k initial cash invested.
-19.5%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$7,852
Rent
-$6,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,852 income − $14,115 expenses = $6,263 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
$7,852
Total Expenses
$14,115
Mortgage P&I
111%
$8,738
Property Taxes
8%
$649
Home Insurance
8%
$612
HOA
4%
$347
Property Management
15%
$1,178
CapEx
4%
$314
Vacancy
0%
$0
Maintenance
4%
$314
Other
25%
$1,963