Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.93% first-year return on $374k initial cash invested.
-22.93%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$5,058
Rent
-$7,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,058 income − $12,203 expenses = $7,145 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,058
Total Expenses
$12,203
Mortgage P&I
169%
$8,539
Property Taxes
13%
$644
Home Insurance
12%
$593
HOA
0%
$0
Property Management
15%
$759
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,264