Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.93% first-year return on $374k initial cash invested.
-29.93%
Cash On Cash
-0.43%
Cap Rate
-0.07
DSCR
$2,811
Rent
-$9,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $12,138 expenses = $9,327 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
$2,811
Total Expenses
$12,138
Mortgage P&I
306%
$8,612
Property Taxes
56%
$1,584
Home Insurance
21%
$593
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703