Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.77% first-year return on $387k initial cash invested.
-27.77%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$4,212
Rent
-$8,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,212 income − $13,176 expenses = $8,964 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
$4,212
Total Expenses
$13,176
Mortgage P&I
211%
$8,905
Property Taxes
39%
$1,656
Home Insurance
14%
$594
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,053