Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.49% first-year return on $386k initial cash invested.
-27.49%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$3,542
Rent
-$8,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $12,372 expenses = $8,830 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,542
Total Expenses
$12,372
Mortgage P&I
246%
$8,711
Property Taxes
38%
$1,348
Home Insurance
17%
$612
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886