Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.2% first-year return on $374k initial cash invested.
-24.2%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$5,670
Rent
-$7,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,670 income − $13,210 expenses = $7,540 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,670
Total Expenses
$13,210
Mortgage P&I
149%
$8,422
Property Taxes
26%
$1,473
Home Insurance
10%
$593
HOA
0%
$0
Property Management
15%
$850
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,418