Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.99% first-year return on $386k initial cash invested.
-23.99%
Cash On Cash
1.3%
Cap Rate
0.2
DSCR
$6,468
Rent
-$7,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,468 income − $14,174 expenses = $7,706 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,468
Total Expenses
$14,174
Mortgage P&I
144%
$9,338
Property Taxes
17%
$1,119
Home Insurance
9%
$612
HOA
0%
$0
Property Management
15%
$970
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,617