Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.92% first-year return on $374k initial cash invested.
-27.92%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$2,484
Rent
-$8,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $11,184 expenses = $8,700 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$11,184
Mortgage P&I
342%
$8,497
Property Taxes
36%
$902
Home Insurance
24%
$593
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621