Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.55% first-year return on $375k initial cash invested.
-27.55%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$3,127
Rent
-$8,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $11,731 expenses = $8,604 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,987
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,127
Total Expenses
$11,731
Mortgage P&I
266%
$8,324
Property Taxes
45%
$1,418
Home Insurance
16%
$488
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782