Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $385k initial cash invested.
-23.89%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$4,826
Rent
-$7,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,826 income − $12,493 expenses = $7,667 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
$4,826
Total Expenses
$12,493
Mortgage P&I
183%
$8,853
Property Taxes
15%
$712
Home Insurance
13%
$612
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206