Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.02% first-year return on $386k initial cash invested.
-26.02%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$3,037
Rent
-$8,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $11,414 expenses = $8,377 out of pocket
Investment Breakdown
|
Purchase Price
$1754k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$351k
Closing costs
1%
$17,539
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,037
Total Expenses
$11,414
Mortgage P&I
289%
$8,773
Property Taxes
16%
$479
Home Insurance
21%
$628
HOA
3%
$77
Property Management
15%
$456
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759