Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.99% first-year return on $382k initial cash invested.
-22.99%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$6,413
Rent
-$7,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,413 income − $13,729 expenses = $7,316 out of pocket
Investment Breakdown
|
Purchase Price
$1733k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$347k
Closing costs
1%
$17,331
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,413
Total Expenses
$13,729
Mortgage P&I
138%
$8,866
Property Taxes
17%
$1,084
Home Insurance
11%
$700
HOA
0%
$0
Property Management
15%
$962
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,603