Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $385k initial cash invested.
-23.89%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$4,401
Rent
-$7,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,401 income − $12,072 expenses = $7,671 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$12,072
Mortgage P&I
199%
$8,769
Property Taxes
13%
$579
Home Insurance
14%
$612
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100