Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.84% first-year return on $384k initial cash invested.
-26.84%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$4,510
Rent
-$8,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,510 income − $13,093 expenses = $8,583 out of pocket
Investment Breakdown
|
Purchase Price
$1742k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$348k
Closing costs
1%
$17,419
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,510
Total Expenses
$13,093
Mortgage P&I
191%
$8,617
Property Taxes
38%
$1,700
Home Insurance
14%
$612
HOA
0%
$0
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,128