Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.53% first-year return on $386k initial cash invested.
-27.53%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$3,514
Rent
-$8,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,514 income − $12,358 expenses = $8,844 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
$3,514
Total Expenses
$12,358
Mortgage P&I
248%
$8,711
Property Taxes
38%
$1,348
Home Insurance
17%
$612
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$878