Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.82% first-year return on $374k initial cash invested.
-27.82%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$2,545
Rent
-$8,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,545 income − $11,214 expenses = $8,669 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
$2,545
Total Expenses
$11,214
Mortgage P&I
334%
$8,497
Property Taxes
35%
$902
Home Insurance
23%
$593
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636