Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.89% first-year return on $381k initial cash invested.
-7.89%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$13,783
Rent
-$2,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,783 income − $16,289 expenses = $2,506 out of pocket
Investment Breakdown
|
Purchase Price
$1728k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$346k
Closing costs
1%
$17,283
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$13,783
Total Expenses
$16,289
Mortgage P&I
64%
$8,825
Property Taxes
2%
$219
Home Insurance
5%
$630
HOA
0%
$0
Property Management
15%
$2,067
CapEx
4%
$551
Vacancy
0%
$0
Maintenance
4%
$551
Other
25%
$3,446