Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.73% first-year return on $383k initial cash invested.
-25.73%
Cash On Cash
1.21%
Cap Rate
0.18
DSCR
$7,182
Rent
-$8,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,182 income − $15,389 expenses = $8,207 out of pocket
Investment Breakdown
|
Purchase Price
$1737k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$347k
Closing costs
1%
$17,366
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,182
Total Expenses
$15,389
Mortgage P&I
135%
$9,666
Property Taxes
23%
$1,647
Home Insurance
9%
$629
HOA
0%
$0
Property Management
15%
$1,077
CapEx
4%
$287
Vacancy
0%
$0
Maintenance
4%
$287
Other
25%
$1,796