Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.81% first-year return on $387k initial cash invested.
-12.81%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$10,305
Rent
-$4,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,305 income − $14,437 expenses = $4,132 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$10,305
Total Expenses
$14,437
Mortgage P&I
82%
$8,401
Property Taxes
5%
$495
Home Insurance
6%
$595
HOA
0%
$0
Property Management
15%
$1,546
CapEx
4%
$412
Vacancy
0%
$0
Maintenance
4%
$412
Other
25%
$2,576