Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.43% first-year return on $379k initial cash invested.
-28.43%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$2,861
Rent
-$8,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,861 income − $11,834 expenses = $8,973 out of pocket
Investment Breakdown
|
Purchase Price
$1718k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$344k
Closing costs
1%
$17,178
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,861
Total Expenses
$11,834
Mortgage P&I
299%
$8,559
Property Taxes
45%
$1,282
Home Insurance
22%
$621
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715