Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.24% first-year return on $385k initial cash invested.
-24.24%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,615
Rent
-$7,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,615 income − $12,393 expenses = $7,778 out of pocket
Investment Breakdown
|
Purchase Price
$1748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,615
Total Expenses
$12,393
Mortgage P&I
192%
$8,853
Property Taxes
15%
$712
Home Insurance
13%
$612
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154