Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.55% first-year return on $387k initial cash invested.
-28.55%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$3,731
Rent
-$9,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,731 income − $12,946 expenses = $9,215 out of pocket
Investment Breakdown
|
Purchase Price
$1759k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$352k
Closing costs
1%
$17,588
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,731
Total Expenses
$12,946
Mortgage P&I
239%
$8,905
Property Taxes
44%
$1,656
Home Insurance
16%
$594
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933