Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.45% first-year return on $380k initial cash invested.
-27.45%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$4,711
Rent
-$8,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,711 income − $13,409 expenses = $8,698 out of pocket
Investment Breakdown
|
Purchase Price
$1725k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$345k
Closing costs
1%
$17,247
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,711
Total Expenses
$13,409
Mortgage P&I
187%
$8,812
Property Taxes
36%
$1,711
Home Insurance
13%
$625
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,178