Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.69% first-year return on $378k initial cash invested.
-16.69%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$10,927
Rent
-$5,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,927 income − $16,186 expenses = $5,259 out of pocket
Investment Breakdown
|
Purchase Price
$1715k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$343k
Closing costs
1%
$17,149
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,927
Total Expenses
$16,186
Mortgage P&I
79%
$8,668
Property Taxes
15%
$1,645
Home Insurance
6%
$628
HOA
0%
$0
Property Management
15%
$1,639
CapEx
4%
$437
Vacancy
0%
$0
Maintenance
4%
$437
Other
25%
$2,732