Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.68% first-year return on $383k initial cash invested.
-11.68%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$14,257
Rent
-$3,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$14,257 income − $17,983 expenses = $3,726 out of pocket
Investment Breakdown
|
Purchase Price
$1738k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$348k
Closing costs
1%
$17,375
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$14,257
Total Expenses
$17,983
Mortgage P&I
61%
$8,701
Property Taxes
13%
$1,818
Home Insurance
4%
$621
HOA
0%
$0
Property Management
15%
$2,139
CapEx
4%
$570
Vacancy
0%
$0
Maintenance
4%
$570
Other
25%
$3,564