Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.87% first-year return on $375k initial cash invested.
-25.87%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$4,142
Rent
-$8,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $12,219 expenses = $8,077 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
$4,142
Total Expenses
$12,219
Mortgage P&I
201%
$8,324
Property Taxes
34%
$1,418
Home Insurance
12%
$488
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036